{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Instructions","Contents","Business & other details","3.1 Revenue","3.2 Operating expenditure","3.2.3 Provisions","3.3 Assets (RAB)","NSP Amendments","AER Sheet Heading","AER CF","AER NRs","AER lookups","AER ETL"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":2,"defined_names":560,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[18,1,24,1],[18,2,18,4],[26,2,26,4],[10,2,10,4],[12,1,14,1],[12,2,12,4],[13,2,13,3],[14,2,14,4],[16,2,16,4],[7,1,8,1],[7,2,7,3],[8,2,8,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4],[5,2,5,4]]}
[]
[null,{"$f":"CONCATENATE(dms_Sector,\" \",dms_Segment,\" \", \"Network Service Provider\")","v":"Electricity Distribution Network Service Provider"}]
[null,"RECAST ECONOMIC BENCHMARKING"]
[null,{"$f":"CONCATENATE(\"This template is to be used by \",dms_TradingNameFull,\" to fulfil its reporting obligations to the AER.\")","v":"This template is to be used by Power and Water Corporation to fulfil its reporting obligations to the AER."}]
[null,"INSTRUCTIONS"]
[null,"GENERAL","Complete the Business & other details worksheet before entering data or values in any other worksheets. The Business & other details worksheet is linked to other worksheets within the workbook and automatically generates certain column headings and conditional formatting."]
[]
[null,"CONFIDENTIAL INFORMATION","\nPlease use the macro at the top of each \nworksheet to identify confidential information\nin the confidential workbook. \n\n"]
[null,null,"-Do this by selecting the cell or cells that contain confidential information and then run the Mark selection as CONFIDENTIAL macro. This will format the cells a specific colour that is identified by the AER's database which in turn marks that information as confidential.\n\n-To reverse this, select the cell or cells and run the Return selection to NON-CONFIDENTIAL macro."]
[]
[null,"RESPONSES","\nPlease return two (2) files to the AER: \n\n1. A confidential version which must contain a complete set of all responses with confidential information marked using the Mark selection CONFIDENTIAL macro and which has been completed using the locked template file provided by the AER. \n\n2. A public version with confidential information either removed completely or aggregated in some form together with writtten consent to disclose the public version of the response.\n\nUse the drop down box on the Business and other details worksheet to identify the file as either confidential ('consolidated') or public. "]
[]
[null,"AMENDMENTS","\nIf an NSP wishes to correct data previously submitted to the AER it should resubmit that data using the original completed submission as the starting point. Please make any necessary changes to the data. Data that is not being amended should be left unchanged. \n\nNSPs must identify the reason for the amendments in the Amendment Reason box on the  Business and other details worksheet. NSPs may provide further details regarding any amendments in the Amendments worksheet. \n\n."]
[null,null,"NSP may use Amended Data macro \nto highlight cells that contain amended data.\nNB: if data is also CONFIDENTIAL, re-apply \nthe Confidentiality macro after applying the \nAmended macro"]
[null,null,"Please resubmit two (2) files - a confidential version and a public version of the amended submission to the AER"]
[]
[null,"UNITS OF MEASURE","\nAll amounts are to be unrounded and reported on a one for one basis: that is 1000 is to be entered as '1000'. Applicable units of measure may be identified in the table column headings or row descriptors.\n\n"]
[]
[null,"INPUT / NON-INPUT CELLS"]
[null,null,null,"Yellow = Input cell (mandatory)"]
[null,null,null,"Darker yellow = input cell (mandatory)"]
[null,null,null,"Orange = input cell (if data available)"]
[null,null,null,"Grey = Not applicable/No inputs required"]
[null,null,null,"PLEASE DO NOT ENTER TEXT into cells that are to contain numbers (including 'numbers stored as text')"]
[]
[]
[null,"NAVIGATION","\nMany tables in the worksheets have been \"grouped\" to allow for easy navigation. To ungroup or group data use the outline symbols in the left margin (for Row groupings) or above the columns (for column groupings). \n\n\n\n"]

{"sheet":"Contents","index":1,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[[6,2,6,3]]}
[null,"RECAST ECONOMIC BENCHMARKING"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Power and Water Corporation"}]
[null,{"$f":"CONCATENATE(\"REGULATORY PERIOD FROM \", FRCP_y1, \" TO \",FRCP_y5)","v":"REGULATORY PERIOD FROM 2024-25 TO 2028-29"}]
[]
[]
[]
[null,null,"CONTENTS"]
[]
[null,null,"TEMPLATE","FINAL RIN OCTOBER 2022"]
[]
[null,null,"SUBMISSION","Business & other details"]
[]
[null,null,"ECONOMIC BENCHMARKING","3.1 Revenue"]
[null,null,null,"3.2 Operating expenditure"]
[null,null,null,"3.2.3 Provisions"]
[null,null,null,"3.3 Assets (RAB)"]

{"sheet":"Business & other details","index":2,"n_rows":74,"n_cols":81,"rows_kept":74,"cut":false,"hidden":false,"merged":[[69,43,71,87],[73,31,73,40],[73,43,73,58],[61,31,61,40],[61,43,61,58],[63,21,73,27],[63,31,63,40],[63,43,63,58],[65,31,65,40],[65,43,65,58],[67,31,67,40],[67,43,67,58],[69,31,71,40],[51,43,51,50],[51,52,51,59],[51,61,51,68],[51,70,51,77],[51,79,51,86],[53,21,55,27],[53,31,53,40],[53,43,53,50],[55,31,55,40],[55,43,55,50],[50,43,50,50],[50,52,50,59],[50,61,50,68],[50,70,50,77],[50,79,50,86],[47,43,47,50],[47,52,47,59],[47,61,47,68],[47,70,47,77],[47,79,47,86],[45,61,45,68],[45,70,45,77],[49,31,49,40],[49,43,49,50],[49,52,49,59],[49,61,49,68],[49,70,49,77],[45,79,45,86],[46,43,46,50],[46,52,46,59],[46,61,46,68],[46,70,46,77],[46,79,46,86],[49,79,49,86],[41,79,41,86],[42,43,42,50],[42,52,42,59],[42,61,42,68],[42,70,42,77],[42,79,42,86],[33,21,33,35],[33,37,33,58],[33,60,33,66],[33,68,33,89],[41,21,49,27],[41,31,41,40],[41,43,41,50],[41,52,41,59],[41,61,41,68],[41,70,41,77],[43,43,43,50],[43,52,43,59],[43,61,43,68],[43,70,43,77],[43,79,43,86],[45,31,45,40],[45,43,45,50],[45,52,45,59],[31,21,31,35],[31,37,31,58],[31,60,31,66],[31,68,31,89],[32,21,32,35],[32,37,32,58],[32,60,32,66],[32,68,32,89],[25,21,25,35],[25,37,25,40],[25,49,25,51],[25,60,25,66],[25,68,25,71],[25,80,25,82],[24,21,24,35],[24,37,24,51],[24,60,24,66],[24,68,24,82],[16,21,16,35],[16,37,16,48],[22,21,22,35],[22,37,22,58],[22,60,22,66],[22,68,22,89],[0,7,2,15],[3,21,3,57],[6,21,6,75],[8,16,8,93],[15,21,15,35],[15,37,15,58],[23,21,23,35],[23,37,23,58],[23,60,23,66],[23,68,23,89]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECAST ECONOMIC BENCHMARKING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Power and Water Corporation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"REGULATORY PERIOD FROM \", FRCP_y1, \" TO \",FRCP_y5)","v":"REGULATORY PERIOD FROM 2024-25 TO 2028-29"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUSINESS & OTHER DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSTRUCTIONS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings and conditional formatting to distinguish business specific input and non-input cells. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION PARTICULARS INPUT SHEET"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENTITY DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Name"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power and Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACN/ABN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":15947352360}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Postal Address"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Addr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"GPO Box 1921"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 1",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PAddr1_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"GPO Box 1921"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_Addr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Address 2",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))),\"\",(INDEX(dms_PAddr2_List,MATCH(dms_TradingName,dms_TradingName_List))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_Suburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"DARWIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburb",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PSuburb_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"DARWIN"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NT"},null,null,null,null,null,null,null,null,null,"Post code",null,{"$f":"INDEX(dms_PostCode_List,MATCH(dms_TradingName,dms_TradingName_List))","v":801},null,null,null,null,null,null,null,null,null,null,"State",null,null,null,null,null,null,null,{"$f":"INDEX(dms_PState_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NT"},null,null,null,null,null,null,null,null,null,"Post code",null,{"$f":"INDEX(dms_PPostCode_List,MATCH(dms_TradingName,dms_TradingName_List))","v":801}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"`"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Email"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REGULATORY CONTROL PERIODS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESETS",null,null,null,null,null,null,null,null,null,"Forthcoming period",null,null,null,null,null,null,null,null,null,null,null,"2024-25",null,null,null,null,null,null,null,null,{"$f":"FRCP_y2","v":"2025-26"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y3","v":"2026-27"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y4","v":"2027-28"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y5","v":"2028-29"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y6","v":"2029-30"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y7","v":"2030-31"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y8","v":"2031-32"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y9","v":"2032-33"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y10","v":"2033-34"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FRCP_y11","v":"2034-35"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y12","v":"2035-36"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y13","v":"2036-37"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y14","v":"2037-38"},null,null,null,null,null,null,null,null,{"$f":"FRCP_y15","v":"2038-39"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y1","v":"2019-20"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y2","v":"2020-21"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y3","v":"2021-22"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y4","v":"2022-23"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y5","v":"2023-24"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y6","v":"2024-25"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y7","v":"2025-26"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y8","v":"2026-27"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y9","v":"2027-28"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y10","v":"2028-29"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CRCP_y11","v":"2029-30"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y12","v":"2030-31"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y13","v":"2031-32"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y14","v":"2032-33"},null,null,null,null,null,null,null,null,{"$f":"CRCP_y15","v":"2033-34"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Previous period",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y1","v":"2014-15"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y2","v":"2015-16"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y3","v":"2016-17"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y4","v":"2017-18"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y5","v":"2018-19"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y6","v":"2019-20"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y7","v":"2020-21"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y8","v":"2021-22"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y9","v":"2022-23"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y10","v":"2023-24"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRCP_y11","v":"2024-25"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y12","v":"2025-26"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y13","v":"2026-27"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y14","v":"2027-28"},null,null,null,null,null,null,null,null,{"$f":"PRCP_y15","v":"2028-29"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL RINS",null,null,null,null,null,null,null,null,null,"Commencing year",null,null,null,null,null,null,null,null,null,null,null,"2006-07"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final year",null,null,null,null,null,null,null,null,null,null,null,"2021-22"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBMISSION DETAILS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIN type",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(dms_Model)","v":"Economic Benchmarking"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS FILE",null,null,null,null,null,null,null,null,null,"Source",null,null,null,null,null,null,null,null,null,null,null,"Reporting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Quality",null,null,null,null,null,null,null,null,null,null,null,"Consolidated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confidentiality Status",null,null,null,null,null,null,null,null,null,null,null,"Public"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amended RIN \nAmendment Reason",null,null,null,null,null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submission Date",null,null,null,null,null,null,null,null,null,null,null,"31/01/23"]

{"sheet":"3.1 Revenue","index":3,"n_rows":48,"n_cols":35,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,"RECAST ECONOMIC BENCHMARKING"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Power and Water Corporation"}]
[null,{"$f":"CONCATENATE(\"REGULATORY PERIOD FROM \", FRCP_y1, \" TO \",FRCP_y5)","v":"REGULATORY PERIOD FROM 2024-25 TO 2028-29"}]
[null,"3.1 REVENUE"]
[]
[null,"There are THREE (x TWO) tables on this worksheet. Both ROWS and COLUMNS have been grouped for ease of navigation. see the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"3.1.1 - REVENUE GROUPING BY CHARGEABLE QUANTITY"]
[null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,"REVENUE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DREV0101","Revenue from Fixed Customer Charges "]
["DREV0102","Revenue from Energy Delivery charges where time of use is not a determinant"]
["DREV0103","Revenue from On–Peak Energy Delivery charges "]
["DREV0104","Revenue from Shoulder period Energy Delivery Charges"]
["DREV0105","Revenue from Off–Peak Energy Delivery charges "]
["DREV0106","Revenue from controlled load customer charges"]
["DREV0107","Revenue from unmetered supplies"]
["DREV0108","Revenue from Contracted Maximum Demand charges"]
["DREV0109","Revenue from Measured Maximum Demand charges"]
["DREV0110","Revenue from metering charges"]
["DREV0111","Revenue from connection charges"]
["DREV0112","Revenue from public lighting charges"]
["DREV0113","Revenue from other Sources"]
["DREV01","Total revenue by chargeable quantity",{"$f":"SUM(C12:C24)","v":0},{"$f":"SUM(D12:D24)","v":0},0,0,0,0,0,0,{"$f":"SUM(K12:K24)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T12:T24)","v":0},{"$f":"SUM(U12:U24)","v":0},{"$f":"SUM(V12:V24)","v":0},{"$f":"SUM(W12:W24)","v":0},{"$f":"SUM(X12:X24)","v":0},{"$f":"SUM(Y12:Y24)","v":0},{"$f":"SUM(Z12:Z24)","v":0},{"$f":"SUM(AA12:AA24)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"3.1.2 - REVENUE GROUPING BY CUSTOMER TYPE OR CLASS"]
[null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,"REVENUE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DREV0201","Revenue from residential Customers "]
["DREV0202","Revenue from Non residential customers not on demand tariffs "]
["DREV0203","Revenue from Non-residential low voltage demand tariff customers "]
["DREV0204","Revenue from Non-residential high voltage demand tariff customers "]
["DREV0205","Revenue from unmetered supplies"]
["DREV0206","Revenue from Other Customers"]
["DREV02","Total revenue by customer class",{"$f":"SUM(C31:C36)","v":0},{"$f":"SUM(D31:D36)","v":0},0,0,0,0,0,0,{"$f":"SUM(K31:K36)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T31:T36)","v":0},{"$f":"SUM(U31:U36)","v":0},{"$f":"SUM(V31:V36)","v":0},{"$f":"SUM(W31:W36)","v":0},{"$f":"SUM(X31:X36)","v":0},{"$f":"SUM(Y31:Y36)","v":0},{"$f":"SUM(Z31:Z36)","v":0},{"$f":"SUM(AA31:AA36)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"3.1.3 - REVENUE (penalties) ALLOWED (deducted) THROUGH INCENTIVE SCHEMES"]
[null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,"REVENUE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE\n($0's)"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DREV0301","EBSS"]
["DREV0302","STPIS"]
["DREV0303","F-Factor "]
["DREV0304","S-Factor True up"]
["DREV0305","Other"]
["DREV03","Total revenue of incentive schemes",{"$f":"SUM(C43:C47)","v":0},{"$f":"SUM(D43:D47)","v":0},0,0,0,0,0,0,{"$f":"SUM(K43:K47)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},{"$f":"SUM(V43:V47)","v":0},{"$f":"SUM(W43:W47)","v":0},{"$f":"SUM(X43:X47)","v":0},{"$f":"SUM(Y43:Y47)","v":0},{"$f":"SUM(Z43:Z47)","v":0},{"$f":"SUM(AA43:AA47)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"3.2 Operating expenditure","index":4,"n_rows":196,"n_cols":36,"rows_kept":196,"cut":false,"hidden":false,"merged":[[8,1,8,3],[194,3,194,18]]}
[null,"RECAST ECONOMIC BENCHMARKING"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Power and Water Corporation"}]
[null,{"$f":"CONCATENATE(\"REGULATORY PERIOD FROM \", FRCP_y1, \" TO \",FRCP_y5)","v":"REGULATORY PERIOD FROM 2024-25 TO 2028-29"}]
[null,"3.2 OPERATING EXPENDITURE"]
[]
[null,"There are THREE tables on this worksheet. Each has been grouped for ease of navigation. see the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"Instructions"]
[null,"Please list current opex categories in tables 3.2.1 and 3.2.2 and provide opex data as required. Where opex categories have changed at any time during the regulatory period, list previous opex categories in the 'Historical' sub-table and provide opex data as required."]
[]
[null,"3.2.1 - OPEX CATEGORIES"]
[null,"CURRENT OPEX CATEGORIES AND COST ALLOCATIONS"]
[null,null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,null,"EXPENDITURE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENDITURE\n($0's)"]
[null,null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DOPEX0101"]
["DOPEX0102"]
["DOPEX0103"]
["DOPEX0104"]
["DOPEX0105"]
["DOPEX0106"]
["DOPEX0107"]
["DOPEX0108"]
["DOPEX0109"]
["DOPEX0110"]
["DOPEX0111"]
["DOPEX0112"]
["DOPEX0113"]
["DOPEX0114"]
["DOPEX0115"]
["DOPEX0116"]
["DOPEX0117"]
["DOPEX0118"]
["DOPEX0119"]
["DOPEX0120"]
["DOPEX0121"]
["DOPEX0122"]
["DOPEX0123"]
["DOPEX0124"]
["DOPEX0125"]
["DOPEX0126"]
["DOPEX0127"]
["DOPEX0128"]
["DOPEX0129"]
["DOPEX0130"]
["DOPEX0131"]
["DOPEX0132"]
["DOPEX0133"]
["DOPEX0134"]
["DOPEX0135"]
["DOPEX0136"]
["DOPEX0137"]
["DOPEX0138"]
["DOPEX0139"]
["DOPEX0140"]
["DOPEX0141"]
["DOPEX0142"]
["DOPEX01","Total opex ",null,{"$f":"SUM(D16:D57)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L16:L57)","v":0},0,null,null,null,null,0,0,null,{"$f":"SUM(U16:U57)","v":0},{"$f":"SUM(V16:V57)","v":0},{"$f":"SUM(W16:W57)","v":0},{"$f":"SUM(X16:X57)","v":0},{"$f":"SUM(Y16:Y57)","v":0},{"$f":"SUM(Z16:Z57)","v":0},{"$f":"SUM(AA16:AA57)","v":0},{"$f":"SUM(AB16:AB57)","v":0},{"$f":"SUM(AC16:AC57)","v":0},0,0,0,0,{"$f":"SUM(AH16:AH57)","v":0},0,0]
[]
[null,"A: HISTORICAL OPEX CATEGORIES AND COST ALLOCATIONS"]
[null,null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,null,"EXPENDITURE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENDITURE\n($0's)"]
[null,null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DOPEX0101"]
["DOPEX0102"]
["DOPEX0103"]
["DOPEX0104"]
["DOPEX0105"]
["DOPEX0106"]
["DOPEX0107"]
["DOPEX0108"]
["DOPEX0109"]
["DOPEX0110"]
["DOPEX0111"]
["DOPEX0112"]
["DOPEX0113"]
["DOPEX0114"]
["DOPEX0115"]
["DOPEX0116"]
["DOPEX0117"]
["DOPEX0118"]
["DOPEX0119"]
["DOPEX0120"]
["DOPEX0121"]
["DOPEX0122"]
["DOPEX0123"]
["DOPEX0124"]
["DOPEX0125"]
["DOPEX0126"]
["DOPEX0127"]
["DOPEX0128"]
["DOPEX0129"]
["DOPEX0130"]
["DOPEX0131"]
["DOPEX0132"]
["DOPEX0133"]
["DOPEX0134"]
["DOPEX0135"]
["DOPEX0136"]
["DOPEX0137"]
["DOPEX0138"]
["DOPEX0139"]
["DOPEX0140"]
["DOPEX0141"]
["DOPEX0142"]
["DOPEX01","Total opex ",null,{"$f":"SUM(D64:D105)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L64:L105)","v":0},0,null,null,null,null,0,0,null,{"$f":"SUM(U64:U105)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE64:AE105)","v":0},0,0,0,0,0]
[]
[null,"B: HISTORICAL OPEX CATEGORIES AND COST ALLOCATIONS"]
[null,null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,null,"EXPENDITURE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENDITURE\n($0's)"]
[null,null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DOPEX0101"]
["DOPEX0102"]
["DOPEX0103"]
["DOPEX0104"]
["DOPEX0105"]
["DOPEX0106"]
["DOPEX0107"]
["DOPEX0108"]
["DOPEX0109"]
["DOPEX0110"]
["DOPEX0111"]
["DOPEX0112"]
["DOPEX0113"]
["DOPEX0114"]
["DOPEX0115"]
["DOPEX0116"]
["DOPEX0117"]
["DOPEX0118"]
["DOPEX0119"]
["DOPEX0120"]
["DOPEX0121"]
["DOPEX0122"]
["DOPEX0123"]
["DOPEX0124"]
["DOPEX0125"]
["DOPEX0126"]
["DOPEX0127"]
["DOPEX0128"]
["DOPEX0129"]
["DOPEX0130"]
["DOPEX0131"]
["DOPEX0132"]
["DOPEX0133"]
["DOPEX0134"]
["DOPEX0135"]
["DOPEX0136"]
["DOPEX0137"]
["DOPEX0138"]
["DOPEX0139"]
["DOPEX0140"]
["DOPEX0141"]
["DOPEX0142"]
["DOPEX01","Total opex ",null,{"$f":"SUM(D112:D153)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L112:L153)","v":0},0,null,null,null,null,0,0,null,{"$f":"SUM(U112:U153)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE112:AE153)","v":0},0,0,0,0,0]
[]
[]
[]
[null,"3.2.2 - OPEX CONSISTENCY"]
[null," OPEX CONSISTENCY - CURRENT COST ALLOCATION APPROACH"]
[null,null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,null,"EXPENDITURE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENDITURE\n($0's)"]
[null,null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DOPEX0201","Opex for network services"]
["DOPEX0202","Opex for metering"]
["DOPEX0203","Opex for connection services"]
["DOPEX0204","Opex for public lighting"]
["DOPEX0205","Opex for amounts payable for easement levy or similar direct charges on DNSP"]
["DOPEX0206","Opex for transmission connection point planning"]
[]
[null,"OPEX CONSISTENCY - A: HISTORICAL COST ALLOCATION APPROACH"]
[null,null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,null,"EXPENDITURE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENDITURE\n($0's)"]
[null,null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DOPEX0201","Opex for network services"]
["DOPEX0202","Opex for metering"]
["DOPEX0203","Opex for connection services"]
["DOPEX0204","Opex for public lighting"]
["DOPEX0205","Opex for amounts payable for easement levy or similar direct charges on DNSP"]
["DOPEX0206","Opex for transmission connection point planning"]
[]
[null,"OPEX CONSISTENCY - B: HISTORICAL COST ALLOCATION APPROACH"]
[null,null,null,"STANDARD CONTROL SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVE CONTROL SERVICES"]
[null,null,null,"EXPENDITURE\n($0's)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXPENDITURE\n($0's)"]
[null,null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DOPEX0201","Opex for network services"]
["DOPEX0202","Opex for metering"]
["DOPEX0203","Opex for connection services"]
["DOPEX0204","Opex for public lighting"]
["DOPEX0205","Opex for amounts payable for easement levy or similar direct charges on DNSP"]
["DOPEX0206","Opex for transmission connection point planning"]
[]
[]
[]
[null,"3.2.4 - OPEX FOR HIGH VOLTAGE CUSTOMERS"]
[null,null,null,"End user costs (not standard control services)"]
["DOPEX0401","Opex for high voltage customers"]

{"sheet":"3.2.3 Provisions","index":5,"n_rows":371,"n_cols":18,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
[null,"RECAST ECONOMIC BENCHMARKING"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Power and Water Corporation"}]
[null,{"$f":"CONCATENATE(\"REGULATORY PERIOD FROM \", FRCP_y1, \" TO \",FRCP_y5)","v":"REGULATORY PERIOD FROM 2024-25 TO 2028-29"}]
[null,"3.2 OPERATING EXPENDITURE"]
[]
[null,"There is ONE table on this worksheet. Each Provision has been grouped for ease of navigation. see the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"3.2.3 - PROVISIONS"]
[null,"For each provision report:"]
[null,null,"$0's"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DOPEX03A","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03B","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03C","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03D","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03E","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03F","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03G","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03H","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03I","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03J","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03K","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03L","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03M","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03N","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03O","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03P","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03Q","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]
["DOPEX03R","<Provision name>"]
[null,"<Brief description of provision>"]
["DOPEX0301A","Opening balance (the carrying amount at the beginning of the period)"]
[null,"Additional provisions made in the period, including increases to existing provisions"]
["DOPEX0302A","Opex component"]
["DOPEX0303A","Capex component"]
["DOPEX0304A","Other component"]
[null,"Amounts used (that is, incurred and charged against the provision) during the period"]
["DOPEX0305A","Opex component"]
["DOPEX0306A","Capex component"]
["DOPEX0307A","Other component"]
[null,"Unused amounts reversed during the period"]
["DOPEX0308A","Opex component"]
["DOPEX0309A","Capex component"]
["DOPEX0310A","Other component"]
[null,"The increase during the period in the discounted amount arising from the passage of time and the effect of any change in the discount rate"]
["DOPEX0311A","Opex component"]
["DOPEX0312A","Capex component"]
["DOPEX0313A","Other component"]
["DOPEX0314A","Closing balance (carrying amount at the end of the period)"]

{"sheet":"3.3 Assets (RAB)","index":6,"n_rows":139,"n_cols":52,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[null,"RECAST ECONOMIC BENCHMARKING"]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Power and Water Corporation"}]
[null,{"$f":"CONCATENATE(\"REGULATORY PERIOD FROM \", FRCP_y1, \" TO \",FRCP_y5)","v":"REGULATORY PERIOD FROM 2024-25 TO 2028-29"}]
[null,"3.3 ASSETS"]
[]
[null,"There are FOUR tables on this worksheet. Both ROWS and COLUMNS in each have been  grouped (and sub-grouped) for ease of navigation. see the Instructions sheet on how to group or ungroup tables. "]
[]
[null,"3.3.1 - REGULATORY ASSET BASE VALUES"]
[null,null,"Network services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard control services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative control services"]
[null,null,"$0's, Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0's, Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
[null,"For total asset base:"]
["DRAB0101","Opening value",null,{"$f":"C18","v":0},{"$f":"D18","v":0},0,0,0,0,0,795434283.37820399,829479456.9942925,851657231.93113184,857063831.89497936,867151146.89673591,881979511.38884652,919754546.85539818,919907667.80355108,null,null,{"$f":"T18","v":0},{"$f":"U18","v":0},0,0,0,0,0,853217637.85902107,889897766.68222022,913681690.17909157,919728382.31677508,931852687.37877429,949107587.85393727,988433511.24569237,989404807.29769552,null,null,{"$f":"AK18","v":0},{"$f":"AL18","v":0},0,0,0,0,0,7445575.4810905475,8469738.4544792939,10521229.589351339,12361120.771027733,14887377.665497141,14071329.417777916,16260630.677014273,17355367.284926761]
["DRAB0102","Inflation addition",null,null,null,null,null,null,null,null,13662039.218327839,14006219.724106276,12570586.449168015,16362127.699813204,15471028.490575219,16232751.743353102,7915271.4875679491,32181070.290055878,null,null,null,null,null,null,null,null,null,14654501.413609041,15026416.322964344,13486076.60780949,17558450.935138393,16625382.468845313,17468237.813262761,8506312.4892055932,34612284.214339085,null,null,null,null,null,null,null,null,null,127882.02162178338,143016.22155781201,155294.90168784291,235985.03290143801,265608.87895623955,258981.52302658904,139936.58069719656,607141.68829521781]
["DRAB0103","Straight line depreciation",null,null,null,null,null,null,null,null,-47980766.894861177,-50852681.846202314,-47055863.984715909,-48548478.165276311,-50812239.514638871,-39505394.371316738,-45893956.275715448,-49278042.542381629,null,null,null,null,null,null,null,null,null,-50554919.984111488,-53552165.090750434,-49863672.254756384,-51425458.267919868,-53817312.018104821,-41919908.167095333,-48442849.213584103,-51953419.804749414,null,null,null,null,null,null,null,null,null,-1195560.0151545927,-1312189.1387181166,-1482254.4064550076,-1649265.5826801588,-1846128.9288989587,-849908.10069890087,-1123684.6717663272,-1284557.2879527085]
["DRAB0105","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,68470033.713160858,59133338.123455271,40169752.651594304,42460572.991861604,50273499.642496139,61130186.740703307,38255010.340219826,62247879.446916044,null,null,null,null,null,null,null,null,null,72699649.623046875,62430300.865188621,42724124.843237601,46200228.41578839,54566840.960850254,63873325.917151146,41049154.297603302,66952821.391409345,null,null,null,null,null,null,null,null,null,2091840.9669215565,3220664.0520323501,3166850.686443558,3939537.4442481287,764471.80222349195,2780227.8369086701,2078484.6989816176,3316244.7275763205]
["DRAB0106","Disposals ",null,null,null,null,null,null,null,null,-106132.42053886174,-109101.06451991011,-277875.15219897358,-186907.52464177195,-103924.12632204509,-82508.646188054845,-123204.60391949685,-140753.82275643229,null,null,null,null,null,null,null,null,null,-119102.22934506065,-120628.60053111264,-299837.05860721413,-208916.0210076081,-120010.93642773111,-95732.17156366985,-141321.52122171532,-157564.57083375452,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB0107","Closing value",{"$f":"SUM(C13:C17)","v":0},0,0,0,0,0,0,{"$f":"SUM(J13:J17)","v":0},829479456.99429262,851657231.93113184,{"$f":"SUM(M13:M17)","v":857063831.89497912},867151146.89673615,{"$f":"SUM(O13:O17)","v":881979511.38884628},919754546.85539818,{"$f":"SUM(Q13:Q17)","v":919907667.80355096},{"$f":"SUM(R13:R17)","v":964917821.17538488},null,{"$f":"SUM(T13:T17)","v":0},0,0,0,0,0,0,0,889897766.68222046,913681690.17909157,{"$f":"SUM(AD13:AD17)","v":919728382.3167752},931852687.37877429,949107587.85393739,988433511.24569225,989404807.2976954,1038858928.5278609,null,{"$f":"SUM(AK13:AK17)","v":0},0,0,0,0,0,0,0,8469738.4544792939,10521229.589351339,{"$f":"SUM(AU13:AU17)","v":12361120.771027733},14887377.665497141,14071329.417777915,16260630.677014275,17355367.284926761,19994196.412845593]
[]
[]
[null,"3.3.2 - ASSET VALUE ROLL FORWARD"]
[null,null,"Network services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard control services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative control services"]
[null,null,"$0's, Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0's, Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
[null,"For overhead network assets less than 33kV"]
["DRAB0201","Opening value",null,{"$f":"C31","v":0},{"$f":"D31","v":0},0,0,0,0,0,60706596.277900085,63846460.106742598,65978969.537115276,67196443.878288373,68331595.298295036,68558585.076400846,70144463.940019071,70772889.66917187,null,null,{"$f":"T31","v":0},{"$f":"U31","v":0},0,0,0,0,0,73836014.209324285,77654957.198986813,80248678.577825442,81729464.16400516,83110122.305233538,83386204.667105168,85315072.063530251,86079411.590240374,null,null,{"$f":"AK31","v":0},{"$f":"AL31","v":0},0,0,0,0,0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0202","Inflation addition",null,null,null,null,null,null,null,null,1042670.5467578188,1078082.8160613216,973859.3289611123,1282841.2013127753,1219118.5601836829,1261814.4492589186,603652.87383837253,2475843.4099283614,null,null,null,null,null,null,null,null,null,1268175.8165723556,1311246.9320654459,1184482.3406321118,1560289.7704037314,1482785.4113333456,1534715.4233209635,734208.88178597298,3011310.4737200057,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0203","Straight line depreciation",null,null,null,null,null,null,null,null,-2710099.361361058,-2844818.148333149,-2964350.7230646214,-3047713.9894128302,-3159166.3876532447,-2258655.2980752192,-2386691.4201567634,-2510322.3359446288,null,null,null,null,null,null,null,null,null,-3296230.5123830871,-3460085.8243099633,-3605470.5012229583,-3706863.2937037786,-3842420.2408017716,-2747149.6494254824,-2902876.9922342123,-3053246.3855870687,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0205","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,4824700.1612140499,3916598.0407454879,3241026.6660045404,2933155.2742469274,2182934.4007544252,2592495.0122416285,2437093.8828179194,5145789.5262613706,null,null,null,null,null,null,null,null,null,5868170.0424837684,4763666.6576540088,3941984.9841100019,3567528.2059306093,2655052.0917741363,3153191.0912152478,2964180.3295552144,6258703.5326430183,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0206","Disposals ",null,null,null,null,null,null,null,null,-17407.517768294078,-17353.278100985211,-33060.930727923303,-33131.066140216404,-15896.795179072811,-9775.2998071025795,-25629.607346718949,-25306.499688040785,null,null,null,null,null,null,null,null,null,-21172.35701051377,-21106.386570863469,-40211.237339443731,-40296.541402200673,-19334.90043407421,-11889.468685635855,-31172.692396866547,-30779.70410333596,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0207","Closing value",{"$f":"SUM(C26:C30)","v":0},0,0,0,0,0,0,{"$f":"SUM(J26:J30)","v":0},63846460.106742606,65978969.537115283,{"$f":"SUM(M26:M30)","v":67196443.878288373},68331595.298295036,68558585.076400831,70144463.940019086,70772889.669171885,{"$f":"SUM(R26:R30)","v":75858893.769728944},null,{"$f":"SUM(T26:T30)","v":0},0,0,0,0,0,0,0,77654957.198986799,80248678.577825427,{"$f":"SUM(AD26:AD30)","v":81729464.16400516},83110122.305233508,83386204.667105183,85315072.063530266,86079411.590240359,92265399.506912991,null,{"$f":"SUM(AK26:AK30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU26:AU30)","v":0},0,0,0,0,0]
[null,"For underground network assets less than 33kV"]
["DRAB0301","Opening value",null,{"$f":"C38","v":0},{"$f":"D38","v":0},0,0,0,0,0,125751491.54111098,132255604.63256051,136673019.90472221,139194973.43587556,141546350.8649565,142016425.05735287,145301476.74817958,146603174.78994328,null,null,{"$f":"T38","v":0},{"$f":"U38","v":0},0,0,0,0,0,152948600.07912102,160859400.81716454,166232199.76821616,169299592.90468955,172159518.31494203,172731258.56851071,176726790.16135255,178310015.06607187,null,null,{"$f":"AK38","v":0},{"$f":"AL38","v":0},0,0,0,0,0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0302","Inflation addition",null,null,null,null,null,null,null,null,2159853.8623473113,2233209.0838518701,2017313.9469331715,2657358.5837757993,2525358.623817258,2613799.2341844249,1250443.0012752085,5128609.356986057,null,null,null,null,null,null,null,null,null,2626979.7723512975,2716200.0137982797,2453611.8046969208,3232083.1372713381,3071534.6710962183,3179102.9184388667,1520884.5969135293,6237807.694290895,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0303","Straight line depreciation",null,null,null,null,null,null,null,null,-5613871.791003664,-5892936.8349113837,-6140544.1951942081,-6313228.1523644924,-6544096.8604914453,-4678718.3684028611,-4943939.9447645284,-5200036.2213067552,null,null,null,null,null,null,null,null,null,-6828021.0511616208,-7167441.3417173801,-7468600.3869137838,-7678631.8480251878,-7959432.0618226426,-5690615.7997954246,-6013198.6043264791,-6324682.5199649949,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0305","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,9994190.05933965,8113089.7069590641,6713668.2936392603,6075876.7948474316,4521742.0614675153,5370220.0026681656,5048285.7836748539,10659185.41987206,null,null,null,null,null,null,null,null,null,12155699.783496676,9867761.3902499247,8165677.8327118857,7389946.939287981,5499689.1865432682,6531673.0756745432,6140112.009406833,12964518.098142998,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0306","Disposals ",null,null,null,null,null,null,null,null,-36059.039233765259,-35946.683737849635,-68484.514224902669,-68629.79717777489,-32929.632396950998,-20249.177623023814,-53090.798421853666,-52421.492671540029,null,null,null,null,null,null,null,null,null,-43857.766642866904,-43721.111279173885,-83296.11402162278,-83472.818281626736,-40051.542248206002,-24628.601476130003,-64573.097274561245,-63759.036333567099,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0307","Closing value",{"$f":"SUM(C33:C37)","v":0},0,0,0,0,0,0,{"$f":"SUM(J33:J37)","v":0},132255604.63256051,136673019.90472221,{"$f":"SUM(M33:M37)","v":139194973.43587554},141546350.86495653,142016425.0573529,145301476.74817955,146603174.78994328,{"$f":"SUM(R33:R37)","v":157138511.85282308},null,{"$f":"SUM(T33:T37)","v":0},0,0,0,0,0,0,0,160859400.81716451,166232199.76821619,{"$f":"SUM(AD33:AD37)","v":169299592.90468955},172159518.31494206,172731258.56851062,176726790.16135255,178310015.06607184,191123899.30220723,null,{"$f":"SUM(AK33:AK37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU33:AU37)","v":0},0,0,0,0,0]
[null,"For distribution substations and transformers"]
["DRAB0401","Opening value",null,{"$f":"C45","v":0},{"$f":"D45","v":0},0,0,0,0,0,80715277.395758018,83254564.257904559,84131001.691564396,83351173.199855283,89283091.829179823,99805621.982831642,102105544.51870137,103958423.61763704,null,null,{"$f":"T45","v":0},{"$f":"U45","v":0},0,0,0,0,0,98172105.407140747,101260580.66898404,102326571.03532004,101378083.8671203,108592937.85429417,121391245.34606043,124188587.37231143,126442200.91458438,null,null,{"$f":"AK45","v":0},{"$f":"AL45","v":0},0,0,0,0,0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0402","Inflation addition",null,null,null,null,null,null,null,null,1386331.1003088125,1405799.3964749391,1241786.0028275205,1591249.6701790513,1592918.6767025932,1836913.2880275876,878705.20239846047,3636770.7920845617,null,null,null,null,null,null,null,null,null,1686162.1157714904,1709840.9493824726,1510355.2920342458,1935399.7829177459,1937429.7565440638,2234194.6996207577,1068748.6004501819,4423319.3152712844,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0403","Straight line depreciation",null,null,null,null,null,null,null,null,-3578161.3841137406,-3743867.6097505139,-3877590.9745187587,-3941374.1149638793,-4191314.8821697943,-4226633.3727777051,-4454705.604544634,-4659805.0102371788,null,null,null,null,null,null,null,null,null,-4352034.0621840674,-4553578.6715158289,-4716223.2746813195,-4793801.2176557928,-5097798.3311560219,-5140755.3858134728,-5418154.3107738839,-5667611.9243042897,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0405","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,4737619.1992192511,3214505.6469354075,1855976.4799821137,8282043.0741093671,13146480.646025982,4720759.8648213195,5433926.4329218343,5949303.3186860038,null,null,null,null,null,null,null,null,null,5762255.5036785295,3909728.0884693679,2257380.8144473257,10073255.421911923,15989757.148284625,5741749.8892891658,6609157.7178360317,7235998.578526712,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0406","Disposals ",null,null,null,null,null,null,null,null,-6502.0532677838373,0,0,0,-25554.286906966947,-31117.244201469846,-5046.9318400167485,0,null,null,null,null,null,null,null,null,null,-7908.2954226614038,0,0,0,-31081.081906396572,-37847.176845445407,-6138.4652393800488,0,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0407","Closing value",{"$f":"SUM(C40:C44)","v":0},0,0,0,0,0,0,{"$f":"SUM(J40:J44)","v":0},83254564.257904559,84131001.691564396,{"$f":"SUM(M40:M44)","v":83351173.199855268},89283091.829179823,99805621.982831627,102105544.51870137,103958423.61763702,{"$f":"SUM(R40:R44)","v":108884692.71817043},null,{"$f":"SUM(T40:T44)","v":0},0,0,0,0,0,0,0,101260580.66898404,102326571.03532006,{"$f":"SUM(AD40:AD44)","v":101378083.8671203},108592937.85429418,121391245.34606045,124188587.37231143,126442200.9145844,132433906.88407809,null,{"$f":"SUM(AK40:AK44)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU40:AU44)","v":0},0,0,0,0,0]
[null,"For overhead network assets 33kV and above"]
["DRAB0501","Opening value",null,{"$f":"C52","v":0},{"$f":"D52","v":0},0,0,0,0,0,112522164.06884605,113121540.28978786,115286962.83411129,116992222.77254561,119941995.78708749,118889058.4065094,117344836.70168543,114972132.77069312,null,null,{"$f":"T52","v":0},{"$f":"U52","v":0},0,0,0,0,0,112522164.06884605,113121540.28978786,115286962.83411129,116992222.77254561,119941995.78708749,118889058.4065094,117344836.70168543,114972132.77069312,null,null,{"$f":"AK52","v":0},{"$f":"AL52","v":0},0,0,0,0,0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0502","Inflation addition",null,null,null,null,null,null,null,null,1932632.588968717,1910119.8172759712,1701652.5879573647,2233487.8892940469,2139910.7187705296,2188142.1792609226,1009852.2951952249,4022062.6651863512,null,null,null,null,null,null,null,null,null,1932632.588968717,1910119.8172759712,1701652.5879573647,2233487.8892940469,2139910.7187705296,2188142.1792609226,1009852.2951952249,4022062.6651863512,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0503","Straight line depreciation",null,null,null,null,null,null,null,null,-3818890.4316226877,-3929214.2506423029,-4070845.5143606635,-4204082.7066368768,-4373057.566031226,-4360852.5753921913,-4477285.3970081517,-4551412.1439279299,null,null,null,null,null,null,null,null,null,-3818890.4316226877,-3929214.2506423029,-4070845.5143606635,-4204082.7066368768,-4373057.566031226,-4360852.5753921913,-4477285.3970081517,-4551412.1439279299,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0505","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,2492857.7742464505,4191718.180153586,4088172.3738795551,4934834.4385420773,1180209.466682604,632048.93107795506,1101300.3560687588,1618143.3336960468,null,null,null,null,null,null,null,null,null,2492857.7742464505,4191718.180153586,4088172.3738795551,4934834.4385420773,1180209.466682604,632048.93107795506,1101300.3560687588,1618143.3336960468,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0506","Disposals ",null,null,null,null,null,null,null,null,-7223.7106506602213,-7201.2024638157463,-13719.509041951349,-14466.606657365355,0,-3560.2397706848874,-6571.1852481540955,-10501.604746817444,null,null,null,null,null,null,null,null,null,-7223.7106506602213,-7201.2024638157463,-13719.509041951349,-14466.606657365355,0,-3560.2397706848874,-6571.1852481540955,-10501.604746817444,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0507","Closing value",{"$f":"SUM(C47:C51)","v":0},0,0,0,0,0,0,{"$f":"SUM(J47:J51)","v":0},113121540.28978787,115286962.83411129,{"$f":"SUM(M47:M51)","v":116992222.77254559},119941995.78708749,118889058.40650938,117344836.70168541,114972132.77069311,{"$f":"SUM(R47:R51)","v":116050425.02090077},null,{"$f":"SUM(T47:T51)","v":0},0,0,0,0,0,0,0,113121540.28978787,115286962.83411129,{"$f":"SUM(AD47:AD51)","v":116992222.77254559},119941995.78708749,118889058.40650938,117344836.70168541,114972132.77069311,116050425.02090077,null,{"$f":"SUM(AK47:AK51)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU47:AU51)","v":0},0,0,0,0,0]
[null,"For underground network assets 33kV and above"]
["DRAB0601","Opening value",null,{"$f":"C59","v":0},{"$f":"D59","v":0},0,0,0,0,0,56304509.576004088,56604429.013662606,57687976.023195386,58541264.131611124,60017289.093614988,59490414.025771298,58717707.186312206,57530439.483907901,null,null,{"$f":"T59","v":0},{"$f":"U59","v":0},0,0,0,0,0,56304509.576004088,56604429.013662606,57687976.023195386,58541264.131611124,60017289.093614988,59490414.025771298,58717707.186312206,57530439.483907901,null,null,{"$f":"AK59","v":0},{"$f":"AL59","v":0},0,0,0,0,0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0602","Inflation addition",null,null,null,null,null,null,null,null,967062.18737410987,955797.11280105903,851483.04093277454,1117605.9516034825,1070781.2505551355,1094915.5955663498,505315.89661197993,2012583.6338227114,null,null,null,null,null,null,null,null,null,967062.18737410987,955797.11280105903,851483.04093277454,1117605.9516034825,1070781.2505551355,1094915.5955663498,505315.89661197993,2012583.6338227114,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0603","Straight line depreciation",null,null,null,null,null,null,null,null,-1910919.1034172685,-1966123.5920249587,-2036993.8859824482,-2103663.9045559089,-2188216.5495179445,-2182109.3437243365,-2240370.6913787061,-2277462.6738012009,null,null,null,null,null,null,null,null,null,-1910919.1034172685,-1966123.5920249587,-2036993.8859824482,-2103663.9045559089,-2188216.5495179445,-2182109.3437243365,-2240370.6913787061,-2277462.6738012009,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0605","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,1247390.9969932467,2097476.8692678637,2045664.0029836341,2469321.8016219828,590560.23111912096,316268.40264650481,551075.22111280065,809696.18369312456,null,null,null,null,null,null,null,null,null,1247390.9969932467,2097476.8692678637,2045664.0029836341,2469321.8016219828,590560.23111912096,316268.40264650481,551075.22111280065,809696.18369312456,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0606","Disposals ",null,null,null,null,null,null,null,null,-3614.6432915698933,-3603.3805111904849,-6865.0495182264085,-7238.8866656843138,0,-1781.4939476168365,-3288.1287503856975,-5254.8554315825004,null,null,null,null,null,null,null,null,null,-3614.6432915698933,-3603.3805111904849,-6865.0495182264085,-7238.8866656843138,0,-1781.4939476168365,-3288.1287503856975,-5254.8554315825004,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0607","Closing value",{"$f":"SUM(C54:C58)","v":0},0,0,0,0,0,0,{"$f":"SUM(J54:J58)","v":0},56604429.013662599,57687976.023195386,{"$f":"SUM(M54:M58)","v":58541264.131611124},60017289.093614988,59490414.025771298,58717707.186312199,57530439.483907901,{"$f":"SUM(R54:R58)","v":58070001.772190958},null,{"$f":"SUM(T54:T58)","v":0},0,0,0,0,0,0,0,56604429.013662599,57687976.023195386,{"$f":"SUM(AD54:AD58)","v":58541264.131611124},60017289.093614988,59490414.025771298,58717707.186312199,57530439.483907901,58070001.772190958,null,{"$f":"SUM(AK54:AK58)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU54:AU58)","v":0},0,0,0,0,0]
[null,"Zone substations and transformers"]
["DRAB0701","Opening value",null,{"$f":"C66","v":0},{"$f":"D66","v":0},0,0,0,0,0,315438799.09303796,336182063.72614437,347273068.1779567,345411077.49368984,336986579.77317625,319010673.86833817,327392763.59665287,324805964.04281676,null,null,{"$f":"T66","v":0},{"$f":"U66","v":0},0,0,0,0,0,315438799.09303796,336182063.72614437,347273068.1779567,345411077.49368984,336986579.77317625,319010673.86833817,327392763.59665287,324805964.04281676,null,null,{"$f":"AK66","v":0},{"$f":"AL66","v":0},0,0,0,0,0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0702","Inflation addition",null,null,null,null,null,null,null,null,5417841.9691551961,5676620.2130118283,5125801.7443240909,6594211.479424973,6012249.4161137938,5871362.0957363229,2817493.6626217905,11362665.977607042,null,null,null,null,null,null,null,null,null,5417841.9691551961,5676620.2130118283,5125801.7443240909,6594211.479424973,6012249.4161137938,5871362.0957363229,2817493.6626217905,11362665.977607042,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0703","Straight line depreciation",null,null,null,null,null,null,null,null,-28927852.886908397,-30962962.25148768,-26365960.935472835,-27412028.001797043,-28368432.427921362,-19010213.724039681,-20138151.58226053,-21002676.497408345,null,null,null,null,null,null,null,null,null,-28927852.886908397,-30962962.25148768,-26365960.935472835,-27412028.001797043,-28368432.427921362,-19010213.724039681,-20138151.58226053,-21002676.497408345,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0705","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,44285790.612686314,36410948.170545176,19518690.740235496,12456759.969859216,4409820.518808635,21536966.547456127,14763436.318114996,15482666.520713342,null,null,null,null,null,null,null,null,null,44285790.612686314,36410948.170545176,19518690.740235496,12456759.969859216,4409820.518808635,21536966.547456127,14763436.318114996,15482666.520713342,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0706","Disposals ",null,null,null,null,null,null,null,null,-32515.06182669034,-33601.680256942156,-140522.23335356743,-63441.168000731006,-29543.411839054326,-16025.190838156872,-29577.952312367677,-47269.370218451528,null,null,null,null,null,null,null,null,null,-32515.06182669034,-33601.680256942156,-140522.23335356743,-63441.168000731006,-29543.411839054326,-16025.190838156872,-29577.952312367677,-47269.370218451528,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0707","Closing value",{"$f":"SUM(C61:C65)","v":0},0,0,0,0,0,0,{"$f":"SUM(J61:J65)","v":0},336182063.72614437,347273068.1779567,{"$f":"SUM(M61:M65)","v":345411077.49368989},336986579.77317625,319010673.86833829,327392763.59665281,324805964.04281676,{"$f":"SUM(R61:R65)","v":330601350.67351031},null,{"$f":"SUM(T61:T65)","v":0},0,0,0,0,0,0,0,336182063.72614437,null,{"$f":"SUM(AD61:AD65)","v":345411077.49368989},336986579.77317625,319010673.86833829,327392763.59665281,null,null,null,{"$f":"SUM(AK61:AK65)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU61:AU65)","v":0},0,0,0,0,0]
[null,"For easements"]
["DRAB0801","Opening value",null,{"$f":"C72","v":0},{"$f":"D72","v":0},0,0,0,0,0,34611247.367638588,35205715.356777415,35800183.345916256,36318298.214498878,37011647.544048391,45815760.921705998,46658995.785295688,47060536.196528867,null,null,{"$f":"T72","v":0},0,0,0,0,0,0,34611247.367638588,35205715.356777415,35800183.345916256,36318298.214498878,37011647.544048391,45815760.921705998,46658995.785295688,47060536.196528867,null,null,{"$f":"AK72","v":0},0,0,0,0,0,0,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0802","Inflation addition",null,null,null,null,null,null,null,null,594467.98913882696,594467.98913883185,528415.99034562812,693349.32954952237,660332.69480907416,843234.86358968634,401540.41123318055,1646315.6860560398,null,null,null,null,null,null,null,null,null,594467.98913882696,594467.98913883185,528415.99034562812,693349.32954952237,660332.69480907416,843234.86358968634,401540.41123318055,1646315.6860560398,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0805","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,0,0,0,0,8143780.6828485401,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,8143780.6828485401,0,0,0,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0806","Disposals ",null,null,null,null,null,null,null,null,0,0,-10301.121763010247,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,-10301.121763010247,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["DRAB0807","Closing value",{"$f":"SUM(C68:C71)","v":0},0,0,0,0,0,0,{"$f":"SUM(J68:J71)","v":0},35205715.356777415,35800183.345916249,{"$f":"SUM(M68:M71)","v":36318298.21449887},37011647.544048399,45815760.921706006,46658995.785295688,47060536.196528867,{"$f":"SUM(R68:R71)","v":48706851.882584907},null,{"$f":"SUM(T68:T71)","v":0},0,0,0,0,0,0,0,35205715.356777415,35800183.345916249,{"$f":"SUM(AD68:AD71)","v":36318298.21449887},37011647.544048399,45815760.921706006,46658995.785295688,47060536.196528867,48706851.882584907,null,{"$f":"SUM(AK68:AK71)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU68:AU71)","v":0},0,0,0,0,0]
[null,"For meters"]
["DRAB0901","Opening value",null,{"$f":"C79","v":0},{"$f":"D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"T79","v":0},{"$f":"U79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AK79","v":0},{"$f":"AL79","v":0},0,0,0,0,0,7445575.4810905475,8469738.4544792939,10521229.589351339,12361120.771027733,14887377.665497141,14071329.417777916,15110592.763614001,15941879.587182218]
["DRAB0902","Inflation addition",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,127882.02162178338,143016.22155781201,155294.90168784291,235985.03290143801,265608.87895623955,258981.52302658904,130039.52464383794,557693.73982463242]
["DRAB0903","Straight line depreciation",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,-1195560.0151545927,-1312189.1387181166,-1482254.4064550076,-1649265.5826801588,-1846128.9288989587,-849908.10069890087,-976230.14234873489,-1097425.6721527078]
["DRAB0905","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2091840.9669215565,3220664.0520323501,3166850.686443558,3939537.4442481287,764471.80222349195,1630189.9235083973,1677477.441273113,2246878.3587738755]
["DRAB0906","Disposals ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB0907","Closing value",{"$f":"SUM(C74:C78)","v":0},0,0,0,0,0,0,{"$f":"SUM(J74:J78)","v":0},0,0,{"$f":"SUM(M74:M78)","v":0},0,0,0,0,{"$f":"SUM(R74:R78)","v":0},null,{"$f":"SUM(T74:T78)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD74:AD78)","v":0},0,0,0,0,0,null,{"$f":"SUM(AK74:AK78)","v":0},0,0,0,0,0,0,0,8469738.4544792939,10521229.589351339,{"$f":"SUM(AU74:AU78)","v":12361120.771027733},14887377.665497141,14071329.417777915,15110592.763614003,15941879.587182218,17649026.013628017]
[null,"For “other” asset items with long lives"]
["DRAB1001","Opening value",null,{"$f":"C86","v":0},{"$f":"D86","v":0},0,0,0,0,0,1669333.2459986592,1632813.0497840438,1630220.4199570795,1978092.6571819116,5791561.433945667,21161720.629549541,30327814.779379711,31525320.863829348,null,null,{"$f":"T86","v":0},{"$f":"U86","v":0},0,0,0,0,0,1669333.2459986592,1632813.0497840438,1630220.4199570795,1978092.6571819116,5791561.433945667,21161720.629549541,30327814.779379711,31525320.863829348,null,null,{"$f":"AK86","v":0},{"$f":"AL86","v":0},0,0,0,0,0,0,0,0,0,0,0,143599.17129220522,237717.77337604138]
["DRAB1002","Inflation addition",null,null,null,null,null,null,null,null,28671.754225167635,27570.952060143387,24062.29402150675,37763.587091654597,103328.48231838898,389479.52078925783,260996.68484836179,1102848.2554752559,null,null,null,null,null,null,null,null,null,28671.754225167635,27570.952060143387,24062.29402150675,37763.587091654597,103328.48231838898,389479.52078925783,260996.68484836179,1102848.2554752559,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1235.7932124974604,8316.0654508683219]
["DRAB1003","Straight line depreciation",null,null,null,null,null,null,null,null,-271578.27062739595,-292806.53153696837,-290488.50774902577,-300151.05640230858,-645796.2649938619,-1732779.366915772,-2759069.5897147595,-3471286.556977205,null,null,null,null,null,null,null,null,null,-271578.27062739595,-292806.53153696837,-290488.50774902577,-300151.05640230858,-645796.2649938619,-1732779.366915772,-2759069.5897147595,-3471286.556977205,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-8597.5965807413413,-12842.115419701264]
["DRAB1005","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,206386.32018761299,271787.91727727093,614298.45095235121,4075856.2460744097,15912626.978279348,10509393.995956682,3695578.9893160351,17698228.070937309,null,null,null,null,null,null,null,null,null,206386.32018761299,271787.91727727093,614298.45095235121,4075856.2460744097,15912626.978279348,10509393.995956682,3695578.9893160351,17698228.070937309,null,null,null,null,null,null,null,null,null,0,0,0,0,0,143599.17129220522,101480.40545208004,613887.92059968214]
["DRAB1006","Disposals ",null,null,null,null,null,null,null,null,0,-9144.9676274104932,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,-9144.9676274104932,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1007","Closing value",{"$f":"SUM(C81:C85)","v":0},0,0,0,0,0,0,{"$f":"SUM(J81:J85)","v":0},1632813.0497840438,1630220.4199570792,{"$f":"SUM(M81:M85)","v":1978092.6571819116},5791561.433945667,21161720.629549541,30327814.779379707,31525320.863829348,{"$f":"SUM(R81:R85)","v":46855110.633264706},null,{"$f":"SUM(T81:T85)","v":0},0,0,0,0,0,0,0,1632813.0497840438,1630220.4199570792,{"$f":"SUM(AD81:AD85)","v":1978092.6571819116},5791561.433945667,21161720.629549541,30327814.779379707,31525320.863829348,46855110.633264706,null,{"$f":"SUM(AK81:AK85)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU81:AU85)","v":0},0,0,143599.17129220522,237717.77337604138,847079.64400689059]
[null,"For “other” asset items with short lives"]
["DRAB1101","Opening value",null,{"$f":"C93","v":0},{"$f":"D93","v":0},0,0,0,0,0,7714864.8119094791,7376266.5609285794,7195829.9965932397,8080286.111432692,8241035.2724318085,7231251.4203865528,21760943.599172138,22678786.369022772,null,null,{"$f":"T93","v":0},{"$f":"U93","v":0},0,0,0,0,0,7714864.8119094791,7376266.5609285794,7195829.9965932397,8080286.111432692,8241035.2724318085,7231251.4203865528,21760943.599172138,22678786.369022772,null,null,{"$f":"AK93","v":0},{"$f":"AL93","v":0},0,0,0,0,0,0,0,0,0,0,0,1006438.7421080683,1175769.9243685028]
["DRAB1102","Inflation addition",null,null,null,null,null,null,null,null,132507.22005187947,124552.34343031397,106211.512864845,154260.00758189647,147030.06730476103,133090.51693963059,187271.45954537077,793370.51290949748,null,null,null,null,null,null,null,null,null,132507.22005187947,124552.34343031397,106211.512864845,154260.00758189647,147030.06730476103,133090.51693963059,187271.45954537077,793370.51290949748,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,8661.2628408611527,41131.883019717141]
["DRAB1103","Straight line depreciation",null,null,null,null,null,null,null,null,-1149393.6658069668,-1219952.6275153519,-1309089.2483733501,-1226236.2391429744,-1342158.5758599923,-1055432.3219889717,-4493742.0458873743,-5605041.1027783863,null,null,null,null,null,null,null,null,null,-1149393.6658069668,-1219952.6275153519,-1309089.2483733501,-1226236.2391429744,-1342158.5758599923,-1055432.3219889717,-4493742.0458873743,-5605041.1027783863,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-138856.93283685078,-174289.50038029935]
["DRAB1105","Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,681098.58927428548,917213.59157141484,2092255.6439173489,1232725.3925601938,185344.65650997389,15452033.983834926,5224313.3561926344,4884867.0730567975,null,null,null,null,null,null,null,null,null,681098.58927428548,917213.59157141484,2092255.6439173489,1232725.3925601938,185344.65650997389,15452033.983834926,5224313.3561926344,4884867.0730567975,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1006438.7421080683,299526.85225642414,455478.44820276264]
["DRAB1106","Disposals ",null,null,null,null,null,null,null,null,-2810.3945000981121,-2249.8718217163901,-4921.7935693921909,0,0,0,0,0,null,null,null,null,null,null,null,null,null,-2810.3945000981121,-2249.8718217163901,-4921.7935693921909,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1107","Closing value",{"$f":"SUM(C88:C92)","v":0},0,0,0,0,0,0,{"$f":"SUM(J88:J92)","v":0},7376266.5609285785,7195829.9965932406,{"$f":"SUM(M88:M92)","v":8080286.1114326911},8241035.2724318076,7231251.4203865519,21760943.599172138,22678786.369022768,{"$f":"SUM(R88:R92)","v":22751982.852210682},null,{"$f":"SUM(T88:T92)","v":0},0,0,0,0,0,0,0,7376266.5609285785,7195829.9965932406,{"$f":"SUM(AD88:AD92)","v":8080286.1114326911},8241035.2724318076,7231251.4203865519,21760943.599172138,22678786.369022768,22751982.852210682,null,{"$f":"SUM(AK88:AK92)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU88:AU92)","v":0},0,0,1006438.7421080683,1175769.9243685028,1498090.7552106832]
[]
[]
[]
[]
[null,"3.3.3 - TOTAL DISAGGREGATED RAB ASSET VALUES"]
[null,null,"Network services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard control services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative control services"]
[null,null,"$0's, Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0's, Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$0's, Nominal"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
["DRAB1201","Overhead network assets less than 33kV (wires and poles)",null,null,null,null,null,null,null,null,62276528.192321345,64912714.821928941,66587706.707701825,67764019.588291705,68445090.187347934,69351524.508209974,70458676.80459547,73315891.719450414,null,null,null,null,null,null,null,null,null,75745485.704155535,78951817.888406128,80989071.370915294,82419793.234619334,83248163.486169368,84350638.365317717,85697241.826885313,89172405.548576683,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1202","Underground network assets less than 33kV (cables)",null,null,null,null,null,null,null,null,129003548.08683574,134464312.26864135,137933996.67029887,140370662.15041605,141781387.9611547,143658950.90276623,145952325.76906145,151870843.32138318,null,null,null,null,null,null,null,null,null,156904000.44814277,163545800.29269037,167765896.33645284,170729555.60981581,172445388.44172633,174729024.36493164,177518402.61371219,184716957.18413955,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1203","Distribution substations including transformers",null,null,null,null,null,null,null,null,81984920.826831281,83692782.974734485,83741087.445709825,86317132.514517546,94544356.906005725,100955583.25076652,103031984.06816921,106421558.16790374,null,null,null,null,null,null,null,null,null,99716343.038062394,101793575.85215205,101852327.45122017,104985510.86070724,114992091.60017732,122789916.35918593,125315394.14344791,129438053.89933124,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1204","Overhead network assets 33kV and above (wires and towers / poles etc) ",null,null,null,null,null,null,null,null,112821852.17931697,114204251.56194958,116139592.80332844,118467109.27981654,119415527.09679843,118116947.55409741,116158484.73618928,115511278.89579695,null,null,null,null,null,null,null,null,null,112821852.17931697,114204251.56194958,116139592.80332844,118467109.27981654,119415527.09679843,118116947.55409741,116158484.73618928,115511278.89579695,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1205","Underground network assets 33kV and above(cables, ducts etc)",null,null,null,null,null,null,null,null,56454469.294833347,57146202.518428996,58114620.077403255,59279276.612613052,59753851.559693143,59104060.606041744,58124073.335110053,57800220.628049433,null,null,null,null,null,null,null,null,null,56454469.294833347,57146202.518428996,58114620.077403255,59279276.612613052,59753851.559693143,59104060.606041744,58124073.335110053,57800220.628049433,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1206","Zone substations and transformers",null,null,null,null,null,null,null,null,325810431.4095912,341727565.95205057,346342072.8358233,341198828.63343304,327998626.82075727,323201718.73249549,326099363.81973481,327703657.35816354,null,null,null,null,null,null,null,null,null,325810431.4095912,341727565.95205057,346342072.8358233,341198828.63343304,327998626.82075727,323201718.73249549,326099363.81973481,327703657.35816354,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1207","Easements ",null,null,null,null,null,null,null,null,34908481.362208001,35502949.351346835,36059240.780207559,36664972.879273638,41413704.232877195,46237378.353500843,46859765.990912274,47883694.039556891,null,null,null,null,null,null,null,null,null,34908481.362208001,35502949.351346835,36059240.780207559,36664972.879273638,41413704.232877195,46237378.353500843,46859765.990912274,47883694.039556891,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1208","Meters",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,7957656.9677849207,9495484.0219153166,11441175.180189535,13624249.218262438,14479353.541637529,14590961.090695959,15526236.175398109,16795452.800405119]
["DRAB1209","“Other” assets with long lives",null,null,null,null,null,null,null,null,1651073.1478913515,1631516.7348705614,1804156.5385694955,3884827.0455637891,13476641.031747604,25744767.704464622,30926567.821604528,39190215.748547025,null,null,null,null,null,null,null,null,null,1651073.1478913515,1631516.7348705614,1804156.5385694955,3884827.0455637891,13476641.031747604,25744767.704464622,30926567.821604528,39190215.748547025,null,null,null,null,null,null,null,null,null,0,0,0,0,0,71799.585646102612,190658.4723341233,542398.70869146602]
["DRAB1210","“Other” assets with short lives",null,null,null,null,null,null,null,null,7545565.6864190288,7286048.27876091,7638058.0540129654,8160660.6919322498,7736143.3464091802,14496097.509779345,22219864.984097451,22715384.610616729,null,null,null,null,null,null,null,null,null,7545565.6864190288,7286048.27876091,7638058.0540129654,8160660.6919322498,7736143.3464091802,14496097.509779345,22219864.984097451,22715384.610616729,null,null,null,null,null,null,null,null,null,0,0,0,0,0,503219.37105403416,1091104.3332382855,1336930.3397895931]
["DRAB13","Value of Capital Contributions or Contributed Assets (included in the above)",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,2604004.521730545,3142998.9410312781,2436865.6359711313,3706408.5364287482,295703.16063638503,1058785.5151098799,2230628.5263155941,1047785.2026939982,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[]
[null,"3.3.4 - ASSET LIVES"]
[null,null,"Network services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard control services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative control services"]
[null,null,"Service Life (Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Life (Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Life (Years)"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"},null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"},{"$f":"dms_y8","v":"2013-14"},{"$f":"dms_y9","v":"2014-15"},{"$f":"dms_y10","v":"2015-16"},{"$f":"dms_y11","v":"2016-17"},{"$f":"dms_y12","v":"2017-18"},{"$f":"dms_y13","v":"2018-19"},{"$f":"dms_y14","v":"2019-20"},{"$f":"dms_y15","v":"2020-21"},{"$f":"dms_y16","v":"2021-22"}]
[null,"ESTIMATED SERVICE LIFE OF NEW ASSETS"]
["DRAB1401","Overhead network assets less than 33kV (wires and poles)",null,null,null,null,null,null,null,null,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,null,null,null,null,null,null,null,null,null,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,49.792725031645205,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1402","Underground network assets less than 33kV (cables)",null,null,null,null,null,null,null,null,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,null,null,null,null,null,null,null,null,null,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,52.300284796833004,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1403","Distribution substations including transformers",null,null,null,null,null,null,null,null,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,null,null,null,null,null,null,null,null,null,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,44.555321903731347,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1404","Overhead network assets 33kV and above (wires and towers / poles etc) ",null,null,null,null,null,null,null,null,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,null,null,null,null,null,null,null,null,null,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,54.343924174110775,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1405","Underground network assets 33kV and above(cables, ducts etc)",null,null,null,null,null,null,null,null,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,null,null,null,null,null,null,null,null,null,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,49.613725933874562,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1406","Zone substations and transformers",null,null,null,null,null,null,null,null,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,null,null,null,null,null,null,null,null,null,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,45.619061322390586,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["DRAB1407","Meters",null,null,null,null,null,null,null,null,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,null,16,16,16,16,16,16,16,16]
["DRAB1408","“Other” assets with long lives",null,null,null,null,null,null,null,null,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,null,null,null,null,null,null,null,null,null,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,null,null,null,null,null,null,null,null,null,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259,29.023808433625259]
["DRAB1409","“Other” assets with short lives",null,null,null,null,null,null,null,null,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,null,null,null,null,null,null,null,null,null,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,null,null,null,null,null,null,null,null,null,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167,6.9300161354856167]
[]
[null,"ESTIMATED RESIDUAL SERVICE LIFE"]
["DRAB1501","Overhead network assets less than 33kV (wires and poles)",null,null,null,null,null,null,null,null,23.558715601732708,23.192684416673181,22.668182734065613,22.420606243127079,21.701479651196497,31.055851682988013,29.653137842395797,30.218786123011334,null,null,null,null,null,null,null,null,null,23.558715601732697,23.19268441667317,22.668182734065613,22.420606243127068,21.701479651196493,31.055851682988003,29.653137842395779,30.218786123011323,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["DRAB1502","Underground network assets less than 33kV (cables)",null,null,null,null,null,null,null,null,23.558714832872141,23.192683670904724,22.668182006541716,22.420598059954983,21.701455232844435,31.055828820442557,29.65310590902126,30.218734094381865,null,null,null,null,null,null,null,null,null,23.558714832872141,23.192683670904731,22.66818200654172,22.420598059954983,21.701455232844417,31.05582882044256,29.653105909021249,30.218734094381869,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["DRAB1503","Distribution substations including transformers",null,null,null,null,null,null,null,null,23.267414551936294,22.471681817074394,21.495607388089674,22.652782817598137,23.812484814112423,24.157653506530313,23.336766297548365,23.366791631615573,null,null,null,null,null,null,null,null,null,23.267414551936305,22.471681817074401,21.495607388089685,22.65278281759814,23.81248481411243,24.157653506530313,23.336766297548373,23.36679163161557,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["DRAB1504","Overhead network assets 33kV and above (wires and towers / poles etc) ",null,null,null,null,null,null,null,null,29.621572630907171,29.340971369852255,28.739047541802755,28.529884913476643,27.186712411473536,26.9086915168491,25.678982368986514,25.497674425227441,null,null,null,null,null,null,null,null,null,29.621572630907171,29.340971369852255,28.739047541802755,28.529884913476643,27.186712411473536,26.9086915168491,25.678982368986514,25.497674425227441,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["DRAB1505","Underground network assets 33kV and above (cables, ducts etc)",null,null,null,null,null,null,null,null,29.621572630907156,29.340971369852255,28.739047541802755,28.529884913476639,27.186712411473536,26.908691516849096,25.678982368986503,25.49767442522743,null,null,null,null,null,null,null,null,null,29.621572630907156,29.340971369852255,28.739047541802755,28.529884913476639,27.186712411473536,26.908691516849096,25.678982368986503,25.49767442522743,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["DRAB1506","Zone substations and transformers",null,null,null,null,null,null,null,null,11.621397033524293,11.215757244327333,13.100644362594533,12.293383756615327,11.245269708817434,17.221940181695214,16.128886641658546,15.740915245459565,null,null,null,null,null,null,null,null,null,11.621397033524293,11.215757244327333,13.100644362594533,12.293383756615327,11.245269708817434,17.221940181695214,16.128886641658546,15.740915245459565,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["DRAB1507","Meters",null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,7.0843273002770246,8.0180739795099782,8.3394056493924431,9.0266709145195581,7.6220729752445466,16,16,16]
["DRAB1508","“Other” assets with long lives",null,null,null,null,null,null,null,null,6.0123110954788253,5.5675684944591319,6.809538430659468,19.295489089276856,29.023808433625259,17.502409919250788,11.426069491450749,13.497909165432345,null,null,null,null,null,null,null,null,null,6.0123110954788253,5.5675684944591319,6.809538430659468,19.295489089276856,29.023808433625259,17.502409919250788,11.426069491450749,13.497909165432345,null,null,null,null,null,null,null,null,null,"","","","","",29.023808433625259,27.649328640114419,29.023808433625259]
["DRAB1509","“Other” assets with short lives",null,null,null,null,null,null,null,null,6.4175284590156894,5.8984503449521757,6.1724486099577272,6.7205934789462169,5.3877772347079818,6.9300161354856167,5.0467485978146334,4.0592000013938625,null,null,null,null,null,null,null,null,null,6.4175284590156894,5.8984503449521757,6.1724486099577272,6.7205934789462169,5.3877772347079818,6.9300161354856167,5.0467485978146334,4.0592000013938625,null,null,null,null,null,null,null,null,null,"","","","","",6.9300161354856167,6.9300161354856167,6.9300161354856167]

{"sheet":"NSP Amendments","index":7,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[0,1,0,2]]}
[null,{"$f":"CONCATENATE(dms_TradingName,\" data amendments\")","v":"Power and Water data amendments"}]
[null,"Amended Table","Comments"]

{"sheet":"AER Sheet Heading","index":8,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"INDEX(dms_Worksheet_List,MATCH(dms_Model,dms_Model_List))","v":"NEW HISTORICAL ECONOMIC BENCHMARKING"}]
[null,{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Power and Water Corporation"}]
[null,{"$f":"dms_Header_Span","v":"2006-07 to 2021-22"}]
[null,"XX"]
[]
[]
[]
[]
[]
[]
[null,null,"EXPENDITURE"]
[null,null,{"$f":"CONCATENATE(\"Forecast ($0's, real \",dms_DollarReal,\")\")","v":"Forecast ($0's, real June 2007)"}]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"VOLUMES"]
[null,null,"0's"]
[null,null,{"$f":"dms_y1","v":"2006-07"},{"$f":"dms_y2","v":"2007-08"},{"$f":"dms_y3","v":"2008-09"},{"$f":"dms_y4","v":"2009-10"},{"$f":"dms_y5","v":"2010-11"},{"$f":"dms_y6","v":"2011-12"},{"$f":"dms_y7","v":"2012-13"}]

{"sheet":"AER CF","index":9,"n_rows":77,"n_cols":25,"rows_kept":77,"cut":false,"hidden":true,"merged":[[41,38,41,59],[41,69,41,90],[3,1,3,22],[39,38,39,59],[39,69,39,90],[40,38,40,59],[40,69,40,90]]}
[null,"AER CONDITIONAL FORMATTING"]
[]
[null,"CELLS FLAGED \"Y\" and greyed out will be greyed out in the worksheets."]
[null,"CONDITIONAL FORMATTING MAP"]
[null,null,null,null,null,"=INDEX(dms_CF_3.6.1, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.5, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.6.1, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.6.2, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.6.3, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.7.1, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.7.2, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.7.3, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.7.4, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_3.6.8, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_4.1, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_6.8, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_7.12, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_8.1_A, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","=INDEX(dms_CF_8.1_B, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"",{"$f":"INDEX(dms_CF_8.1_Neg, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"","v":true},"=INDEX(dms_CF_4.4.1_Neg, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\"",null,null,"=INDEX(dms_CF_F10, MATCH(dms_TradingName,dms_CF_TradingName))=\"Y\""]
[null,"dms_CF_TradingName","JurisdictionList","Sector","Segment","dms_CF_3.6.1","dms_CF_3.6.5","dms_CF_3.6.6.1","dms_CF_3.6.6.2","dms_CF_3.6.6.3","dms_CF_3.6.7.1","dms_CF_3.6.7.2","dms_CF_3.6.7.3","dms_CF_3.6.7.4","dms_CF_3.6.8","dms_CF_4.1","dms_CF_6.8 (set from dms_MAIFI_flag)","dms_CF_7.12","dms_CF_8.1_A  (and 8.4)","dms_CF_8.1_B  (and 8.4)","dms_CF_8.1_Neg  (and 8.4)","dms_CF_4.4.1","dms_CF_MAIFI_flag (set from dms_MAIFI_flag)","9.5 TUOS (set from Jurisdiction)","dms_CF_F10"]
[null,"Amadeus","NT","Gas","Transmission","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"APA GasNet","Vic","Gas","Transmission","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Ausgrid","NSW","Electricity","Distribution",null,"Y","N","N","N","N","N","N","Y","N","N",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"Y","N","Y","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C7=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Ausgrid (Tx Assets)","NSW","Electricity","Distribution",null,"Y","N","N","N","N","N","N","Y","N","N","Y","Y","N","Y","Y","N","N",{"$f":"IF('AER CF'!$C8=\"Vic\",\"Y\",\"N\")","v":"Y"}]
[null,"AusNet (D)","Vic","Electricity","Distribution",null,"N","N",null,null,"N","N","N","N","N","N","Y","N","N","N","Y","N","N",{"$f":"IF('AER CF'!$C9=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"AusNet (T)","Vic","Electricity","Transmission",null,"N",null,null,null,"N","N","N","N","N","Y","Y","N","N","N","Y","N","N",{"$f":"IF('AER CF'!$C10=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Australian Distribution Co.","NSW","Electricity","Distribution","N","N","N","N",null,"N","N","N","N","N","N","Y","N","N","N","N","N","N",{"$f":"IF('AER CF'!$C13=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Australian Distribution Co. (Vic)","Vic","Electricity","Distribution","N","N","N","N",null,"N","N","N","N","N","N","Y","N","N","N","N","N","N",{"$f":"IF('AER CF'!$C14=\"Vic\",\"Y\",\"N\")","v":"Y"}]
[null,"CitiPower","Vic","Electricity","Distribution",null,"N","N",null,null,"N","N","N","N","N","N","Y","N","N","N","Y","N","N",{"$f":"IF('AER CF'!$C15=\"Vic\",\"Y\",\"N\")","v":"Y"}]
[null,"Directlink","Qld","Electricity","Transmission",null,"N",null,null,null,"N","N","N","N","N","-","Y","N","N","Y","Y","N","N",{"$f":"IF('AER CF'!$C16=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"ElectraNet","SA","Electricity","Transmission",null,"N",null,null,null,"N","N","N","N","N","-","Y","N","N","Y","Y","N","N",{"$f":"IF('AER CF'!$C17=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Endeavour Energy","NSW","Electricity","Distribution",null,"Y","N","Y","Y","N","N","N","Y","N","N","Y","Y","N","Y","Y","Y","N",{"$f":"IF('AER CF'!$C18=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Energex","Qld","Electricity","Distribution",null,"Y","N",null,null,"N","N","N","N","N","N","Y","Y","N","Y","Y","Y","N",{"$f":"IF('AER CF'!$C19=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Ergon Energy","Qld","Electricity","Distribution",null,"Y","N","Y","Y","N","N","N","N","N","N","Y","Y","N","Y","Y","N","N",{"$f":"IF('AER CF'!$C20=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Essential Energy","NSW","Electricity","Distribution",null,"Y","N","Y","Y","N","N","N","Y","N","N","Y","Y","N","Y","Y","N","N",{"$f":"IF('AER CF'!$C21=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Evoenergy Distribution","ACT","Electricity","Distribution",null,"Y","N","Y","Y","Y","Y","N","Y","N","Y","Y","Y","N","Y","Y","N","N",{"$f":"IF('AER CF'!$C22=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Evoenergy Distribution (Tx Assets)","ACT","Electricity","Distribution",null,"Y","N","Y","Y","Y","Y","N","Y","N","Y","Y","Y","N","Y","Y","N","N",{"$f":"IF('AER CF'!$C23=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Jemena Electricity","Vic","Electricity","Distribution",null,"N","N",null,null,"N","N","N","N","N","N","Y","N","N","N","Y","N","N",{"$f":"IF('AER CF'!$C25=\"Vic\",\"Y\",\"N\")","v":"Y"}]
[null,"JGN","Vic","Gas","Distribution","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Murraylink","SA","Electricity","Transmission",null,"N",null,null,null,"N","N","N","N","N","-",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"N","N","Y","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C26=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Power and Water","NT","Electricity","Distribution",null,"N","N",null,null,"N","Y","N","N","N","Y",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"Y","Y","Y","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C27=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Powercor Australia","Vic","Electricity","Distribution",null,"N","N",null,null,"N","N","N","N","N","N",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"N","N","N","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C28=\"Vic\",\"Y\",\"N\")","v":"Y"}]
[null,"Powerlink","Qld","Electricity","Transmission",null,"N",null,null,null,"N","N","N","N","N","-",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"N","N","Y","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C29=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"Roma to Brisbane Pipeline","Qld","Gas","Transmission","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"SA Power Networks","SA","Electricity","Distribution",null,"Y","N",null,null,"N","N","N","N","N","N",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"Y","N","Y","N","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C31=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"TasNetworks (D)","Tas","Electricity","Distribution",null,"Y","N",null,null,"N","N","N","N","N","N",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"Y","N","Y","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C32=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"TasNetworks (T)","Tas","Electricity","Transmission",null,"N",null,null,null,"N","N","N","N","N","-",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"N","N","Y","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C33=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"TransGrid","NSW","Electricity","Transmission",null,"N",null,null,null,"N","N","N","N","N","-",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"N","N","Y","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C34=\"Vic\",\"Y\",\"N\")","v":"N"}]
[null,"United Energy","Vic","Electricity","Distribution",null,"N","N",null,null,"N","N","N","N","N","N",{"$f":"IFERROR(IF(_xlfn.SINGLE(dms_MAIFI_Flag)=\"Yes\",\"N\",\"Y\"),\"Y\")","v":"Y"},"N","N","N","Y","N",{"$f":"IFERROR(LEFT(_xlfn.SINGLE(dms_MAIFI_Flag)),\"N\")","v":"N"},{"$f":"IF('AER CF'!$C35=\"Vic\",\"Y\",\"N\")","v":"Y"}]
[]
[]
[null,"Confidential"]
[null,"Amended"]
[]
[null,"Worksheet 6.2 STPIS reliability"]
[null,"Formula",null,null,null,"Applied to:"]
[]
[null,"=INDEX(dms_CBD_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$11,$D$17,$D$23,$D$33,$D$39,$D$45,$D$55,$D$61,$D$67,$D$77,$D$83,$D$89"]
[null,"=INDEX(dms_Urban_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$12,$D$18,$D$24,$D$56,$D$62,$D$78,$D$68,$D$84"]
[null,"=INDEX(dms_ShortRural_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$13,$D$19,$D$25,$D$57,$D$63,$D$69,$D$79,$D$85"]
[null,"=INDEX(dms_LongRural_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$14,$D$20,$D$26,$D$58,$D$64,$D$65,$D$70,$D$71,$D$80,$D$86"]
[null,"=INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))=\"NO\"",null,null,null,"$D$87,$D$81,$D$71,$D$65,$D$59,$D$49,$D$43,$D$37,$D$21,$D$15"]
[null,"=dms_MAIFI_Flag=\"No\"",null,null,null,"$D$55:$D$72"]
[]
[]
[null,"Business & other details"]
[null,"=(INDEX(dms_Model_Span,MATCH(dms_Model,dms_Model_List))>1)"]
[null,"=(INDEX(dms_Model_Span,MATCH(dms_Model,dms_Model_List))=1)"]
[]
[]
[null,"STYLES IN USE","dms_H2"]
[null,"TOP HEADER","dms_H1"]
[null,"HEADING ONE","dms_1"]
[null,"HEADING TWO","dms_2"]
[null,"HEADING THREE","dms_3"]
[null,"HEADING FOUR","dms_4"]
[null,"HEADING FIVE","dms_5"]
[null,5.1109999999999998,"dms_NUM"]
[null,5.45E-2,"dms_NUM%"]
[null,5.5555000000000003,"dms_NUM3d"]
[null,"Text description","dms_Row_Locked"]
[null,"Text description - not locked","dms_Row1"]
[null,"Text description","dms_Row2"]
[null,"Total","dms_T1"]
[null,"Total","dms_T2"]
[null,"EXPENSES","dms_BH"]
[null,2019,"dms_BY1"]
[null,2019,"dms_BY2"]
[null,"VOLUMES","dms_GH"]
[null,2019,"dms_GY1"]
[null,2019,"dms_GY2"]

{"sheet":"AER NRs","index":10,"n_rows":232,"n_cols":16,"rows_kept":232,"cut":false,"hidden":true,"merged":[[195,1,196,1],[199,1,200,1],[208,1,213,1],[135,1,150,1],[152,1,158,1],[160,1,174,1],[176,1,177,1],[179,1,184,1],[191,1,192,1],[65,1,78,1],[84,1,97,1],[100,1,107,1],[110,1,115,1],[118,1,132,1],[4,1,28,1],[32,1,55,1],[33,10,35,10],[33,36,33,57],[33,67,33,88],[34,36,34,57],[34,67,34,88],[35,36,35,57],[35,67,35,88],[36,10,40,10],[44,10,45,10]]}
[null,"AER NAMED RANGES"]
[]
[null,"DROP DOWN SELECTORS USED IN WORKBOOKS"]
[]
[null,"COVER SHEET","dms_DataQuality_List","dms_Confid_status_List"]
[null,null,"-- select --","-- select --"]
[null,null,"Actual","Public"]
[null,null,"Estimate","Confidential"]
[null,null,"Consolidated"]
[]
[]
[null,null,"For all files either AER or business needs to be able to specify the type of submission","For PTRM & RFM templates we must provide a choice in case they change their form of control - otherwise it is drawn from the business specific lookup table above."]
[null,null,"dms_SourceList","dms_FormControl_Choices"]
[null,null,"-- select --","Revenue cap"]
[null,null,"After appeal","Revenue yield"]
[null,null,"Draft decision","Tariff cap"]
[null,null,"Final decision","Weighted average price cap"]
[null,null,"PTRM update 1"]
[null,null,"PTRM update 2"]
[null,null,"PTRM update 3"]
[null,null,"PTRM update 4"]
[null,null,"PTRM update 5"]
[null,null,"PTRM update 6"]
[null,null,"PTRM update 7"]
[null,null,"Reallocated"]
[null,null,"Recast"]
[null,null,"Regulatory proposal"]
[null,null,"Reporting"]
[null,null,"Revised regulatory proposal"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"This is used to create an image to insert on 6.3 STPIS sheet - not for dropdown lists.",null,null,"GAS"]
[null,"CA & RESET RINS \nDNSP","dms_DNSP_020301_SubstationType","dms_DNSP_020301_ProjectType","dms_DNSP_020301_ProjectTrigger","dms_DNSP_020302_ProjectType","dms_DNSP_020302_ProjectTrigger","dms_STPIS_Exclusion_List","dms_Reason_Interruption","dms_Reason_Interruption_Detailed","Reason for interruption",null,null,"dms_N0205_AssetType"]
[null,null,"Subtransmission substation","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth","Weather","Animal","Animal impact","Animal","Animal impact",null,"Cast Iron"]
[null,null,"Zone substation","Substation upgrade - capacity"," Voltage issues","New line on new route - dual circuit"," Voltage issues","Equipment failure","Asset failure","Animal nesting/burrowing, etc and other",null,"Animal nesting/burrowing, etc and other",null,"PVC"]
[null,null,"Switching station","Substation upgrade - voltage"," Reactive power issue","New line on new route - other"," Reactive power issue","Operational error","Other","Other",null,"Other",null,"Polyamide"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues","Vegetation","Overloads","LV","Asset failure","LV",null,"High density polyethylene (80)"]
[null,null,null,null," Safety","Line rebuild over existing route - dual circuit"," Net market benefit","Animals","Planned","Distribution substation",null,"Distribution substation",null,"High density polyethylene (100)"]
[null,null,null,null," Environment","Reconductor - Single circuit"," Safety","Third party impacts","Network business","HV",null,"HV",null,"High density polyethylene (250)"]
[null,null,null,null," Other","Reconductor - Dual circuit"," Environment","Transmission failure","Third party","Zone substation",null,"Zone substation",null,"High density polyethylene (575)"]
[null,null,null,null,null,"Reconductor - Other"," Other","Load shedding","Unknown","Subtransmission",null,"Subtransmission",null,"Medium density polyethylene"]
[null,null,null,null,null,"Line upgrade - raising/retensoring",null,"Inter-distributor connection failure","Vegetation","insert description of 'other'","Other","insert description of 'other'",null,"Unprotected steel"]
[null,null,null,null,null,"Line upgrade - voltage upgrade",null,"Other","Weather","Network error","Overloads",null,null,"Protected steel"]
[null,null,null,null,null,"Line upgrade - capacity",null,null,"2 - STPIS Exclusion (3.3)(a)","Switching and protection error","Planned",null,null,"Other"]
[null,null,null,null,null,"String spare circuit",null,null,"3 - STPIS Exclusion (3.3)(a)","Fire","Network business","Network error"]
[null,null,null,null,null,"Other",null,null,"4 - STPIS Exclusion (3.3)(a)","Other",null,"Switching and protection error"]
[null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)","Dig-in","Third party","Fire"]
[null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)","Unauthorised access",null,"Other"]
[null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)","Vehicle impact",null,"Dig-in"]
[null,null,null,null,null,null,null,null,null,"Unknown",null,"Unauthorised access"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - NSP responsibility",null,"Vehicle impact"]
[null,null,null,null,null,null,null,null,null,"Grow-in - NSP responsibility","Unknown","Unknown"]
[null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party","Vegetation","Blow-in/Fall-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party",null,"Grow-in - NSP responsibility"]
[null,null,null,null,null,null,null,null,null,null,null,"Blow-in/Fall-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,null,"Grow-in - Other responsible party"]
[null,null,null,null,null,null,null,null,null,null,"Weather"]
[null,null,null,null,null,null,null,null,null,null,"2 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"3 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"4 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"5 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"6 - STPIS Exclusion (3.3)(a)"]
[null,null,null,null,null,null,null,null,null,null,"7 - STPIS Exclusion (3.3)(a)"]
[]
[]
[null,"CA & RESET RINS \nTNSP ","dms_TNSP_0203_SubstationType","dms_TNSP_020301_ProjectType","dms_TNSP_020301_ProjectTrigger","dms_TNSP_020302_ProjectType","dms_TNSP_0203_ProjectTrigger"]
[null,null,"Terminal station","New substation establishment","Demand growth","New line on new route - single circuit","Demand growth"]
[null,null,"Switching station","Capacity upgrade"," Voltage issues","New line on new route - dual circuit"," Voltage issues"]
[null,null,"Transmission substation","Voltage upgrade"," Reactive power issue","New line on new route - other"," Reactive power issue"]
[null,null,"Other","Other"," Fault level issues","Line rebuild over existing route - single circuit"," Fault level issues"]
[null,null,null,null,"Net market benefit","Line rebuild over existing route - dual circuit"," Net market benefit"]
[null,null,null,null," Safety","Reconductor - Single circuit"," Safety"]
[null,null,null,null," Environment","Reconductor - Dual circuit"," Environment"]
[null,null,null,null," Other","Reconductor - Other"," Other"]
[null,null,null,null,null,"Line upgrade - raising/retensoring"]
[null,null,null,null,null,"Line upgrade - voltage upgrade"]
[null,null,null,null,null,"Line upgrade - capacity"]
[null,null,null,null,null,"String spare circuit"]
[null,null,null,null,null,"Other"]
[]
[]
[]
[null,"NAMED RANGES USED IN ETL PROCESS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"GAS ARR & RESET"]
[null,"CA & RESET RINS \nDNSP ONLY","dms_020303_01_UOM","dms_020501_01_UOM","dms_020501_02_UOM","dms_020501_03_UOM","dms_020501_04_UOM","dms_020701_01_UOM","dms_020701_02_UOM","dms_020701_01_Rows","dms_040102_01_UOM","dms_040102_04_UOM","dms_S140101_UOM","dms_S140201_UOM","dms_E050201_UOM","dms_E050202_UOM"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Route line length within zone","0's","days","number","number per km","per metre per connection","metres per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","0's","0's","Number of maintenance spans","0's","0's","number","number","per service per connection","number per connection"]
[null,null,"Circuit line length in km","MVA added","MVA added","MVA added","MVA added","km","km","Total length of maintenance spans","0's","$0s","number","number","number per connection","number per connection"]
[null,null,"Circuit line length in km","0's","0's","0's","0's","km","km","Length of vegetation corridors","$0s","0's","km"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s","0's","0's","Average number of trees per maintenance span"]
[null,null,"Number","net circuit km added","net circuit km added","net circuit km added","net circuit km added","years","years","Average frequency of cutting cycle"]
[null,null,"Number","total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"net circuit km added","net circuit km added","net circuit km added","net circuit km added"]
[null,null,null,"total spend $0s","total spend $0s","total spend $0s","total spend $0s"]
[null,null,null,"0's",null,"$0s"]
[null,null,null,"0's"]
[null,null,null,"0's"]
[null,null,null,"$0s"]
[]
[]
[null,"CA & RESET RINS \nTNSP ONLY","dms_020701_01_UOM"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"0's"]
[null,null,"km"]
[null,null,"metres"]
[null,null,"years"]
[]
[]
[null,"CA & RESET RINS \nDNSP & TNSP","dms_020603_01_UOM"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"0's"]
[null,null,"(per cent)"]
[]
[]
[null,"EB & RESET RINS \nDNSP ONLY","dms_030601_01_UOM","dms_030601_02_UOM","dms_030701_01_UOM","dms_030702_01_UOM","dms_030703_01_UOM"]
[null,null,"minutes/customer","minutes/customer","Customer / km","%","km"]
[null,null,"minutes/customer","minutes/customer","MWh/customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer","kVA / customer","Number of spans"]
[null,null,"interruptions/customer","interruptions/customer",null,"Number of spans"]
[null,null,null,null,null,"Number of spans"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Years"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Trees"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Defects"]
[null,null,null,null,null,"Spans"]
[null,null,null,null,null,"km"]
[null,null,null,null,null,"Spans"]
[]
[null,null,"WHEN INSERTING COVER SHEET INTO A TNSP FILE - APPLY THESE NAMED RANGES"]
[null,"EB & RESET RINS \nTNSP ONLY","dms_030601_01_UOM",null,"dms_030701_01_UOM","dms_030702_01_UOM"]
[null,null,"%",null,"Number of spans","km"]
[null,null,"number",null,"Years","%"]
[null,null,"number",null,"Trees","km"]
[null,null,"%",null,"Defects","number"]
[null,null,"number",null,"Number of spans"]
[null,null,"number",null,"km"]
[null,null,"%",null,"km"]
[null,null,"number",null,"Number of spans"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[null,null,"%"]
[null,null,"number"]
[]
[null,"EB & RESET RINS \nDNSP & TNSP","dms_EB_RAB_PIT"]
[null,null,"Beginning of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[null,null,"End of year"]
[]
[null,"ARR \nDNSP ONLY","dms_030605_UOM","dms_03060703_UOM","dms_E020202_UOM","Spare"]
[null,null,"number","number","Length of mains replaced"]
[null,null,"number","number","Number of services replaced"]
[null,null,"number","number"]
[null,null,"number","number"]
[null,null,"number","(per cent)"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"number"]
[null,null,"(per cent)"]
[null,null,"(per cent)",""]
[]
[null,"RFM","dms_Beg","dms_Mid","dms_End"]
[null,null,"Beginning of year","Mid year","End of Year"]
[]
[null,"PTRM","dms_PTRM_RAB_PIT","dms_PTRM_TAB_PIT","DMS_Xfactor"]
[null,null,"Beginning of year","Beginning of year","x factors"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year","End of year"]
[null,null,"End of year"]
[]
[]
[null,"STPIS & MIC NAMED RANGES "]
[]
[null,"These \"row descriptions\" are the column headings in the various templates but become row descriptions in the ETL process"]
[]
[null,"Table 6.3 sustained interruptions - row descriptions","dms_060301_CustNo_Affected_Row","dms_060301_Avg_Duration_Sustained_Int_Row","dms_060301_Effect_unplanned_SAIDI_Row","dms_060301_Effect_unplanned_SAIFI_Row"]
[null,null,"Number of customers affected by the interruption","Average duration of sustained customer interruption","Effect on unplanned SAIDI","Effect on unplanned SAIFI"]
[]
[]
[null,"Table 6.1 telephone answering - row descriptions and start date","dms_060101_Rows","dms_060102_Rows","dms_060101_StartDateTxt"]
[null,null,"Total number of calls \n(after removing excluded events)","Number of calls answered within 30 seconds \n(after excluding excluded events) ",{"$f":"dms_060701_StartDateTxt","v":{"$error":"#NAME?"}}]
[]
[]
[null,"Table 6.8.1 - row descriptions","dms_060801_01_Rows","dms_060801_02_Rows","dms_060801_03_Rows","dms_060801_04_Rows"]
[null,null,"Number of interruptions","Duration of interruptions","Total unplanned minutes off supply","Effect on unplanned MAIFI"]
[]
[]
[null,"Table 7.9.4 - market impact component - row descriptions","dms_070904_01_Rows","without exclusions","with exclusions"]
[]
[]
[null,"These headings (Lists) are determined from the INDEX/MATCH function on the NSP selected on the Business & other details sheet"]
[]
[null,"Table 6.7.1 - daily performance data - unplanned - MAIFI  -- row descriptions and header named range values","dms_060701_Feeder_Header_Lvl4",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},{"$f":"IF((INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))=0),\"Network\",(INDEX(dms_FeederName_5,MATCH(dms_TradingName,dms_TradingName_List))))","v":"Network"},"Network","Network"]
[]
[null,null,"dms_060701_Rows","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events","All events","After removing excluded events"]
[null,null,null,"the number of column headings changes from 10 to 12 depending on the number of feeder categories for the NSP"]
[]
[null,null,"dms_0603_FeederList",{"$f":"INDEX(dms_FeederName_1,MATCH(dms_TradingName,dms_TradingName_List))","v":"CBD"},{"$f":"INDEX(dms_FeederName_2,MATCH(dms_TradingName,dms_TradingName_List))","v":"Urban"},{"$f":"INDEX(dms_FeederName_3,MATCH(dms_TradingName,dms_TradingName_List))","v":"Short rural"},{"$f":"INDEX(dms_FeederName_4,MATCH(dms_TradingName,dms_TradingName_List))","v":"Long rural"}]
[]
[]
[null,"Use these to add to specific worksheets in existing files","Use these to add to specific worksheets in existing files"]
[]
[]
[null,"ARRs 6.7 STPIS daily performance","dms_060101_Values","dms_060102_Values","dms_060701_Values"]
[null,null,"dms_LeapYear"]
[]
[]
[null,"ARR's  6.8 STPIS exclusions","dms_060801_Event_Date","dms_060801_OutageID","dms_060801_FeederID","dms_060801_FeederClass","dms_060801_CauseID","dms_060801_01_Values","dms_060801_02_Values","dms_060801_03_Values","dms_060801_Excl_Cat","dms_060801_04_Values"]
[null,null,"dms_060801_StartCell"]
[]
[]
[null,"CA 6.3 sustained interruptions","dms_060301_Event_Date","dms_060301_Event_Time","dms_060301_AssetID","dms_060301_FeederClass","dms_060301_Reason","dms_060301_DetailedReason","dms_060301_CustNo_Affected_Values","dms_060301_Avg_Duration_Sustained_Int_Values","dms_060301_Effect_unplanned_SAIDI_Values","dms_060301_Effect_unplanned_SAIFI_Values","dms_060301_MED"]
[]
[]
[]
[null,"PTRM input sheet","DMS_50_01_01a","DMS_50_01_01aa","DMS_50_01_01b","DMS_50_01_01bb","DMS_50_01_01c","DMS_50_01_01d","DMS_50_01_01dd"]

{"sheet":"AER lookups","index":11,"n_rows":101,"n_cols":37,"rows_kept":101,"cut":false,"hidden":true,"merged":[[15,60,15,81],[22,1,22,4],[4,24,4,35],[5,24,5,27],[5,29,7,33],[5,34,7,34],[5,35,7,35],[5,36,7,36]]}
[null,"AER LOOKUP TABLES"]
[]
[null,"Template number",5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOR ELECTRICITY BUSINESSES ONLY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feeder Types",null,null,null,"TasNetworks (D)","Feeder Names"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD","Urban","Short rural","long rural","EXTRA"]
[null,"dms_TradingName_List","dms_TradingNameFull_List","dms_ABN_List","dms_JurisdictionList","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_RPT_List","dms_RPTMonth_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_PRCPlength_List","dms_663_List","dms_Addr1_List","dms_Addr2_List","dms_Suburb_List","dms_State_List","dms_PostCode_List","dms_PAddr1_List","dms_PAddr2_List","dms_PSuburb_List","dms_PState_List","dms_PPostCode_List","dms_CBD_flag","dms_Urban_flag","dms_ShortRural_flag","dms_LongRural_flag","dms_FeederType_5_flag","dms_FeederName_1","dms_FeederName_2","dms_FeederName_3","dms_FeederName_4","dms_FeederName_5","dms_MAIFI_flag_List","dms_Public_Lighting_List","Name"]
[null,"Ausgrid","Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"570 George St",null,"SYDNEY","NSW",2000,"GPO Box 4009",null,"SYDNEY","NSW",2001,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"NO","YES",{"$f":"B10","v":"Ausgrid"}]
[null,"Ausgrid (Tx Assets)","Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"570 George St",null,"SYDNEY","NSW",2000,"GPO Box 4009",null,"SYDNEY","NSW",2001,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"NO","NO","Ausgrid (Tx Assets)"]
[null,"Australian Distribution Co.","Australian Distribution Co.",11222333444,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,2,"123 Straight Street",null,"SYDNEY","NSW",2000,"PO Box 123",null,"SYDNEY","NSW",2000,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"NO","YES","Australian Distribution Co."]
[null,"Endeavour Energy","Endeavour Energy",11247365823,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"51 Huntingwood Drive",null,"HUNTINGWOOD","NSW",2148,"PO Box 811",null,"SEVEN HILLS","NSW",1730,"NO","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"NO","YES","Endeavour Energy"]
[null,"Essential Energy","Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"8 Buller Street",null,"PORT MACQUARIE","NSW",2444,"PO Box 5730",null,"PORT MACQUARIE","NSW",2444,"NO","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"NO","YES","Essential Energy"]
[null,"Evoenergy Distribution","Evoenergy Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"40 Bunda Street",null,"CANBERRA","ACT",2600,"GPO BOX 366",null,"CANBERRA","ACT",2601,"NO","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","NO","Evoenergy Distribution"]
[null,"Evoenergy Distribution (Tx Assets)","Evoenergy Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"40 Bunda Street",null,"CANBERRA","ACT",2600,"GPO BOX 366",null,"CANBERRA","ACT",2601,"NO","YES","YES","NO","NO","CBD","Urban","Short rural","Long rural",null,"NO","NO","Evoenergy Distribution (Tx Assets)"]
[null,"Power and Water","Power and Water Corporation",15947352360,"NT","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,"x","GPO Box 1921",null,"DARWIN","NT",801,"GPO Box 1921",null,"DARWIN","NT",801,"YES","YES","YES","YES","NO","CBD","Urban","Short rural","Long rural",null,"NO","NO","Power and Water"]
[null,"TasNetworks (D)","TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap","Financial","June",5,5,5,5,"1-7 Maria Street",null,"LENAH VALLEY","Tas",7008,"PO Box 606",null,"MOONAH","Tas",7009,"YES","YES","YES","YES","YES","Critical Infrastructure","Urban","High density commercial","High density rural","Low density rural","NO","YES","TasNetworks (D)"]
[]
[]
[]
[]
[null,"The Reg Year Ending (dms_RYE) must be set to the last year of the regulatory period. For forecast data is is usually (FRCP_y5) for actual it is a single year (CRY). For historical actual data the RYE will need to be set manually in the business details sheet by setting the dms_Multiyear_flag to 1 and putting the correct value in 'dms_Specified_FinalYear. See cells C67:C68"]
[null,"dms_Model_List ","dms_Model_Name_Format1","dms_Worksheet_List","dms_Model_Span_List"]
[null,"ARR","Annual Reporting",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ANNUAL REPORTING\",\"ANNUAL REPORTING\")","v":"NEW HISTORICAL ANNUAL REPORTING"},1]
[null,"CA","Category Analysis",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL CATEGORY ANALYSIS\",\"CATEGORY ANALYSIS\")","v":"NEW HISTORICAL CATEGORY ANALYSIS"},1]
[null,"CESS","Capitlal Expenditure","CAPITLAL EXPENDITURE SHARING SCHEMING",5]
[null,"CPI","CPI","CPI",5]
[null,"EB","Economic Benchmarking",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",\"NEW HISTORICAL ECONOMIC BENCHMARKING\",\"ECONOMIC BENCHMARKING\")","v":"NEW HISTORICAL ECONOMIC BENCHMARKING"},1]
[null,"EBSS","Efficiency Benefit Sharing Scheme","EFFICIENCY BENEFIT SHARING SCHEME",5]
[null,"Pricing","Pricing Proposal","PRICING PROPOSAL",5]
[null,"Profitability","Profitability","PROFITABILITY",5]
[null,"PTRM","Post Tax Revenue Model","POST TAX REVENUE MODEL",5]
[null,"Reset","Regulatory Reporting (Reset)","REGULATORY REPORTING STATEMENT",5]
[null,"RFM","Roll Forward Model","ROLL FORWARD MODEL",5]
[null,"WACC","Weighted Average Cost of Capital","WEIGHTED AVERAGE COST OF CAPITAL",1]
[]
[]
[]
[null,"Financial","Calendar",null,"PREVIOUS",null,"CURRENT",null,"FORTHCOMING"]
[null,"1987-88",1988,"PRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":"2014-15"},"CRCP_y1",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":"2019-20"},{"$f":"FRCP_y1","v":"2024-25"},{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":"2024-25"}]
[null,"1988-89",1989,"PRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+1)","v":"2015-16"},"CRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+1)","v":"2020-21"},"FRCP_y2",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+1)","v":"2025-26"}]
[null,"1989-90",1990,"PRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+2)","v":"2016-17"},"CRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+2)","v":"2021-22"},"FRCP_y3",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+2)","v":"2026-27"}]
[null,"1990-91",1991,"PRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+3)","v":"2017-18"},"CRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+3)","v":"2022-23"},"FRCP_y4",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+3)","v":"2027-28"}]
[null,"1991-92",1992,"PRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+4)","v":"2018-19"},"CRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+4)","v":"2023-24"},"FRCP_y5",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+4)","v":"2028-29"}]
[null,"1992-93",1993,"PRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+5)","v":"2019-20"},"CRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+5)","v":"2024-25"},"FRCP_y6",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+5)","v":"2029-30"}]
[null,"1993-94",1994,"PRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+6)","v":"2020-21"},"CRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+6)","v":"2025-26"},"FRCP_y7",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+6)","v":"2030-31"}]
[null,"1994-95",1995,"PRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+7)","v":"2021-22"},"CRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+7)","v":"2026-27"},"FRCP_y8",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+7)","v":"2031-32"}]
[null,"1995-96",1996,"PRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+8)","v":"2022-23"},"CRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+8)","v":"2027-28"},"FRCP_y9",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+8)","v":"2032-33"}]
[null,"1996-97",1997,"PRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+9)","v":"2023-24"},"CRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+9)","v":"2028-29"},"FRCP_y10",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+9)","v":"2033-34"}]
[null,"1997-98",1998,"PRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+10)","v":"2024-25"},"CRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+10)","v":"2029-30"},"FRCP_y11",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+10)","v":"2034-35"}]
[null,"1998-99",1999,"PRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+11)","v":"2025-26"},"CRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+11)","v":"2030-31"},"FRCP_y12",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+11)","v":"2035-36"}]
[null,"1999-00",2000,"PRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+12)","v":"2026-27"},"CRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+12)","v":"2031-32"},"FRCP_y13",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+12)","v":"2036-37"}]
[null,"2000-01",2001,"PRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+13)","v":"2027-28"},"CRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+13)","v":"2032-33"},"FRCP_y14",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+13)","v":"2037-38"}]
[null,"2001-02",2002,"PRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+14)","v":"2028-29"},"CRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+14)","v":"2033-34"},"FRCP_y15",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+14)","v":"2038-39"}]
[null,"2002-03",2003,"PRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+15)","v":"2029-30"},"CRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+15)","v":"2034-35"},"FRCP_y16",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+15)","v":"2039-40"}]
[null,"2003-04",2004,"PRCP_y17",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+16)","v":"2030-31"},"CRCP_y17",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+16)","v":"2035-36"},"FRCP_y17",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+16)","v":"2040-41"}]
[null,"2004-05",2005,"PRCP_y18",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+17)","v":"2031-32"},"CRCP_y18",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+17)","v":"2036-37"},"FRCP_y18",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+17)","v":"2041-42"}]
[null,"2005-06",2006,"PRCP_y19",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+18)","v":"2032-33"},"CRCP_y19",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+18)","v":"2037-38"},"FRCP_y19",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+18)","v":"2042-43"}]
[null,"2006-07",2007,"PRCP_y20",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+19)","v":"2033-34"},"CRCP_y20",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+19)","v":"2038-39"},"FRCP_y20",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+19)","v":"2043-44"}]
[null,"2007-08",2008,"PRCP_y21",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+20)","v":"2034-35"},"CRCP_y21",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+20)","v":"2039-40"},"FRCP_y21",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+20)","v":"2044-45"}]
[null,"2008-09",2009,"PRCP_y22",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+21)","v":"2035-36"},"CRCP_y22",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+21)","v":"2040-41"},"FRCP_y22",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+21)","v":"2045-46"}]
[null,"2009-10",2010,"PRCP_y23",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+22)","v":"2036-37"},"CRCP_y23",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+22)","v":"2041-42"},"FRCP_y23",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+22)","v":"2046-47"}]
[null,"2010-11",2011,"PRCP_y24",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+23)","v":"2037-38"},"CRCP_y24",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+23)","v":"2042-43"},"FRCP_y24",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+23)","v":"2047-48"}]
[null,"2011-12",2012,"PRCP_y25",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+24)","v":"2038-39"},"CRCP_y25",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+24)","v":"2043-44"},"FRCP_y25",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+24)","v":{"$error":"#REF!"}}]
[null,"2012-13",2013]
[null,"2013-14",2014]
[null,"2014-15",2015]
[null,"2015-16",2016]
[null,"2016-17",2017]
[null,"2017-18",2018]
[null,"2018-19",2019]
[null,"2019-20",2020]
[null,"2020-21",2021]
[null,"2021-22",2022,null,"CRY - FRY"]
[null,"2022-23",2023,"dms_y1",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row),0)","v":"2006-07"}]
[null,"2023-24",2024,"dms_y2",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+1),0)","v":"2007-08"}]
[null,"2024-25",2025,"dms_y3",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+2),0)","v":"2008-09"}]
[null,"2025-26",2026,"dms_y4",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+3),0)","v":"2009-10"}]
[null,"2026-27",2027,"dms_y5",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+4),0)","v":"2010-11"}]
[null,"2027-28",2028,"dms_y6",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+5),0)","v":"2011-12"}]
[null,"2028-29",2029,"dms_y7",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+6),0)","v":"2012-13"}]
[null,"2029-30",2030,"dms_y8",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+7),0)","v":"2013-14"}]
[null,"2030-31",2031,"dms_y9",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+8),0)","v":"2014-15"}]
[null,"2031-32",2032,"dms_y10",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+9),0)","v":"2015-16"}]
[null,"2032-33",2033,"dms_y11",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+10),0)","v":"2016-17"}]
[null,"2033-34",2034,"dms_y12",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+11),0)","v":"2017-18"}]
[null,"2034-35",2035,"dms_y13",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+12),0)","v":"2018-19"}]
[null,"2035-36",2036,"dms_y14",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+13),0)","v":"2019-20"}]
[null,"2036-37",2037,"dms_y15",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+14),0)","v":"2020-21"}]
[null,"2037-38",2038,"dms_y16",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+15),0)","v":"2021-22"}]
[null,"2038-39",2039,"dms_y17",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+16),0)","v":"2022-23"}]
[null,"2039-40",2040,"dms_y18",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+17),0)","v":"2023-24"}]
[null,"2040-41",2041,"dms_y19",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+18),0)","v":"2024-25"}]
[null,"2041-42",2042,"dms_y20",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+19),0)","v":"2025-26"}]
[null,"2042-43",2043,"dms_y21",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+20),0)","v":"2026-27"}]
[null,"2043-44",2044,"dms_y22",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+21),0)","v":"2027-28"}]
[null,"2044-45",2045,"dms_y23",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+22),0)","v":"2028-29"}]
[null,"2045-46",2046,"dms_y24",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+23),0)","v":"2029-30"}]
[null,"2046-47",2047,"dms_y25",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+24),0)","v":"2030-31"}]
[null,"2047-48",2048,"dms_y26",{"$f":"IFERROR(INDEX(INDIRECT(dms_RPT),dms_CRY_start_row+25),0)","v":"2031-32"}]

{"sheet":"AER ETL","index":12,"n_rows":148,"n_cols":10,"rows_kept":148,"cut":false,"hidden":true,"merged":[[34,0,59,0],[34,37,34,58],[34,68,34,89],[32,37,32,58],[71,1,73,1],[32,68,32,89],[33,37,33,58],[33,68,33,89],[11,0,15,0],[12,4,12,8],[14,2,14,4],[18,0,25,0],[26,0,31,0]]}
[null,"AER ETL INFORMATION"]
[]
[null,"USES NAMED RANGES FLAG","yes","dms_Defined_Names_Used"]
[]
[null,"IF THIS IS AN ABC RIN - make sure the the named range CRY is applied and the named range dms_dollar_nom_UOM is applied"]
[null,"IF THIS IS A RESET RIN - make sure the named ranges CRY and dms_dollar_nom_UOM are NOT present in the workbook"]
[null,"FOR ABC RINS THAT SPAN MULTIPLE YEARS - make sure MultiYear Flag is set and final year entered as required"]
[]
[null,"Full trading name",{"$f":"INDEX(dms_TradingNameFull_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Power and Water Corporation"},null,"dms_TradingNameFull"]
[null,"Trading name",{"$f":"dms_TradingName","v":"Power and Water"}]
["Selected here","Model / RIN","EB","dms_Model"]
["Read from Business & other details","Source","Recast","dms_Source",{"$f":"IF(dms_Model=\"Reset\", \"Make sure you have set Reg Proposal as source\",\"\")","v":""}]
[null,"Data quality","Consolidated","For DB purposes this is always Consoldiated"]
[null,"Data status","Public","For DB purposes this is always Public"]
[null,"Amendment reason",{"$f":"dms_Amendment_Text","v":"."},null,null,"dms_AmendmentReason"]
[null,"Submission date",{"$f":"dms_Typed_Submission_Date","v":"31/01/23"},"dms_SubmissionDate"]
[]
["Redundant","EBSS - First application of scheme in forthcoming period?","No"]
["Pre-populated from lookup table","Data ingestion data quality","Consolidated","dms_DataQuality","Always Consolidated"]
[null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},"dms_Sector","=INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Distribution"},"dms_Segment","=INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Regulatory Year Ending",{"$f":"IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),dms_RYE_result)","v":"2022"},"dms_RYE","=IF(dms_MultiYear_Flag=1,LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2),dms_RYE_result)"]
[null,"Reporting Period Type",{"$f":"INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Financial"},"dms_RPT","=INDEX(dms_RPT_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"EB/CA Unit of Measure for Monetary Values","$0s","dms_dollar_nom_UOM",{"$f":"IF(dms_SingleYearModel=\"yes\",\"This is set to an historical template (EB, CA or ARR), apply UOM Named Range to cell !\",\"This is not an historical template, make sure UOM Named Range is not applied\")","v":"This is set to an historical template (EB, CA or ARR), apply UOM Named Range to cell !"},null,null,null,null,{"$f":"IFERROR(dms_dollar_nom_UOM, \"NR not applied\")","v":"NR not applied"}]
[null,"Security Classification","Public","dms_Classification","Always Public"]
[null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"NT"},"dms_Jurisdiction","=INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))"]
["Relevant for PTRM, RFMs and Reset RINS","$ REAL REFERENCES"]
[null,"Does the named range CRY exist in this file? ",{"$f":"IFERROR(CRY,\"NO\")","v":"2006-07"}]
[null,"CRY-1  (last full calendar year before CRY)",{"$f":"IFERROR(IF(dms_RPT=\"calendar\",CRY-1,LEFT(CRY,4)),\"CRY not present\")","v":"2006"},"dms_Cal_Year_B4_CRY","'=IF(dms_RPT=\"financial\",VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)),VALUE(LEFT(dms_SingleYear_FinalYear_Result,4)-1))"]
[null,"Dollar $ real month",{"$f":"INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"June"},"dms_RPTMonth","=INDEX(dms_RPTMonth_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"IF(dms_Model=\"RFM\",dms_DollarReal_Prev, IF(dms_SingleYearModel=\"yes\",CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRY_start_year,2)&RIGHT(dms_CRY_start_year,2))),CONCATENATE(dms_RPTMonth)&\" \"&dms_DollarReal_year))","v":"June 2007"},"dms_DollarReal","=IF(dms_Model=\"RFM\",dms_DollarReal_Prev, IF(dms_SingleYearModel=\"yes\",CONCATENATE(dms_RPTMonth)&\" \"&VALUE((LEFT(dms_CRY_start_year,2)&RIGHT(dms_CRY_start_year,2))),CONCATENATE(dms_RPTMonth)&\" \"&dms_DollarReal_year))"]
[null,"Dollar $ real previous year (PRCP_y5)",{"$f":"CONCATENATE(dms_RPTMonth)&\" \"&dms_Previous_DollarReal_year","v":"June 2019"},"dms_DollarReal_Prev","=IF(SUM(dms_SingleYear_Model)>0,CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(CRY,2))&RIGHT(CRY,2))-1),CONCATENATE(dms_RPTMonth)&\" \"&VALUE(((LEFT(dms_CRCP_FirstYear_Result,2)&RIGHT(dms_CRCP_FirstYear_Result,2))))-1)"]
[null,"PTRM/ RFMs"]
[null,"Form of control",{"$f":"INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Revenue cap"},"dms_FormControl","=INDEX(dms_FormControl_List,MATCH(dms_TradingName,dms_TradingName_List))"]
["All potential values for Regulatory Years or RYEs as calculated","This block works out the various RYE's for ALL RIN types and MODELS"]
[null,"dms_start_year",{"$f":"FRCP_y1","v":"2024-25"},"=FRCP_y1","FRCP_y1 from cover sheet"]
[null,"dms_CRY_start_year",{"$f":"IFERROR(CRY,CRCP_y4)","v":"2006-07"},"=IFERROR(CRY,CRCP_y4)"]
[null,"dms_CRY_start_row",{"$f":"IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)","v":20},"=IFERROR(MATCH(dms_CRY_start_year,INDIRECT(dms_RPT),0),0)"]
[null,"dms_FRCP_start_row",{"$f":"MATCH(dms_start_year,INDIRECT(dms_RPT),0)","v":38},"=MATCH(dms_start_year,INDIRECT(dms_RPT),0)","Uses FRCP_y1 as a start reference"]
[null,"dms_CRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num","v":33},"=dms_FRCP_start_row-dms_CRCPlength_Num","Uses the value in dms_CRCPlength_Num"]
[null,"dms_PRCP_start_row",{"$f":"dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","v":28},"=dms_FRCP_start_row-dms_CRCPlength_Num-dms_PRCPlength_Num","Uses the value in dms_CRCPlength_Num and dms_PRCPlength_Num"]
[null,"dms_RYE_start_row",{"$f":"dms_FRCP_start_row+(dms_FRCPlength_Num-1)","v":42},"=dms_FRCP_start_row+(dms_FRCPlength_Num-1)","Uses the value in dms_FRCPlength_Num-1"]
[null,"FRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","v":"2024-25"},"=INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row)","Converts the FRCP start row to display the year"]
[null,"CRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","v":"2019-20"},"=INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row)","Converts the CRCP start row to display the year"]
[null,"PRCP_start_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","v":"2014-15"},"=INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row)","Converts the PRCP start row to display the year"]
[null,"FRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","v":"2028-29"},"=INDEX(INDIRECT(dms_RPT),dms_FRCP_start_row+dms_FRCPlength_Num-1)","Finds the FRCP final year"]
[null,"CRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","v":"2023-24"},"=INDEX(INDIRECT(dms_RPT),dms_CRCP_start_row+dms_CRCPlength_Num-1)","Finds the CRCP final year"]
[null,"PRCP_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","v":"2018-19"},"=INDEX(INDIRECT(dms_RPT),dms_PRCP_start_row+dms_FRCPlength_Num-1)","Finds the PRCP final year"]
[null,"dms_Reset_final_year",{"$f":"INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","v":"2028-29"},"=INDEX(INDIRECT(dms_RPT),dms_RYE_start_row)","For Resets and PTRM/RFMs (same as FRCP_final_year)"]
[null,"dms_SpecifiedYear_final_year",{"$f":"FRY","v":"2021-22"},"=FRY","FRY from cover sheet"]
[null,"dms_DollarReal_year",{"$f":"LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","v":"2024"},"=LEFT(CRCP_final_year,2)&RIGHT(CRCP_final_year,2)","Uses the value in CRCP_final_year"]
[null,"dms_Previous_DollarReal_year",{"$f":"LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","v":"2019"},"=LEFT(PRCP_final_year,2)&RIGHT(PRCP_final_year,2)","Uses the value in PRCP_final_year"]
[null,"dms_CRY_RYE",{"$f":"IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","v":"2007"},"=IFERROR(LEFT(CRY,2)&RIGHT(CRY,2),0)","For ABC single year RINS"]
[null,"dms_Reset_RYE",{"$f":"IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","v":0},"=IF(dms_Model_Span>1,IF(dms_Model=\"RFM\",(LEFT(dms_DollarReal_year,2)&RIGHT(dms_DollarReal_year,2)),(LEFT(dms_Reset_final_year,2)&RIGHT(dms_Reset_final_year,2))),0)","If model span > 1 then uses dms_Reset_RYE otherwise it's a multi year ABC and uses dms_Specified_RYE"]
[null,"dms_Specified_RYE",{"$f":"IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","v":"2022"},"=IF(dms_MultiYear_ResponseFlag=\"Yes\",(LEFT(dms_Specified_FinalYear,2)&RIGHT(dms_Specified_FinalYear,2)),0)","If multi year ABC - uses dms_Specified_FinalYear"]
[null,"dms_Model_Span",{"$f":"INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","v":1},"=INDEX(dms_Model_Span_List,MATCH(dms_Model,dms_Model_List))","A result of 5 is used to signify that it is more than 1 year span"]
[null,"dms_RYE_result",{"$f":"IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","v":"2022"},"=IF(dms_MultiYear_ResponseFlag=\"yes\",dms_Specified_RYE,(IF(dms_Model_Span>1,dms_Reset_RYE,dms_CRY_RYE)))","Nested IF - feeds into dms_RYE"]
[null,"dms_Reset_Span",{"$f":"IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","v":0},"=IF(dms_Reset_RYE>0,CONCATENATE(FRCP_y1,\" to \",FRCP_final_year),0)","Reset span of years as text"]
[null,"dms_SpecifiedYear_Span",{"$f":"IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","v":"2006-07 to 2021-22"},"=IF(dms_Specified_RYE>0,CONCATENATE(CRY,\" to \",dms_Specified_FinalYear),0)","Multi year ABC span of years as text"]
[null,"dms_Header_Span",{"$f":"IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_y1&\" to \"&FRCP_final_year,CRY))","v":"2006-07 to 2021-22"},"=IF(dms_MultiYear_Flag=1,dms_SpecifiedYear_Span,IF(dms_Model_Span>1,dms_Reset_Span,CRY))","NESTED IF - for Sheet Headers"]
[null,"ABC RINS THAT SPAN MULTIPLE YEARS"]
[null,"This is a multi year ABC RIN?","Yes"]
[null,null,{"$f":"IF(dms_MultiYear_ResponseFlag=\"No\",0,1)","v":1},"dms_MultiYear_Flag","This is set from the answer provided above"]
[null,null,{"$f":"IF(dms_MultiYear_Flag=1,FRY,\"not a Multiple year submission\")","v":"2021-22"},"dms_Specified_FinalYear","The result here is returned to dms_CRCP_FinalYear_Result if response to Q in C73 is \"yes\" and dms_MultiYear_Flag is set to 1"]
[null," Start year for 5.2 in Multi year ABC RINS",{"$f":"IFERROR(IF(dms_MultiYear_Flag=1,FRY,CRY),\"not an ABC\")","v":"2021-22"},"dms_0502_Inst_Year","=IF(dms_MultiYear_Flag=1,FRY,CRY)",null,"For single year RINS this is CRY - multi year RINS need to start a the end of the span of years (ie. FRY)"]
[null,"WHAT IS THE RYE?"]
[null,"Reg Period Lengths"]
[null,"PRCP length in years",{"$f":"INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_PRCPlength_Num","=INDEX(dms_PRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CRCP length in years",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_CRCPlength_Num","=INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"FRCP length in years",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},"dms_FRCPlength_Num","=INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"Single year RIN?"]
[null,"Single Year ABC RIN ?",{"$f":"IF(dms_Model=\"EB\",1,0)","v":1},"dms_EB"]
[null,null,{"$f":"IF(dms_Model=\"CA\",1,0)","v":0},"dms_CA","=dms_SingleYear_Model"]
[null,null,{"$f":"IF(dms_Model=\"ARR\",1,0)","v":0},"dms_ARR"]
[null,"Is this a single Year ABC RIN?",{"$f":"IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")","v":"yes"},"dms_SingleYearModel","=IF(SUM(dms_SingleYear_Model)=1,\"yes\",\"no\")"]
[null,"Single Year Final Year Result",{"$f":"IF(AND(dms_SingleYearModel=\"yes\",dms_MultiYear_Flag=0),CRY,0)","v":0},"dms_SingleYear_FinalYear_Result","=IFERROR(IF(SUM(dms_SingleYear_Model)<>0,(INDIRECT(dms_SingleYear_FinalYear_Ref)),\"not a single year RIN\"),\"CRY not present\")"]
[null,"Multi year RIN?"]
[]
[null,"Multi Year Reset/Model?",{"$f":"IF(dms_Model_Span>1,\"yes\",\"no\")","v":"no"}]
[null,"Final year result for Reset/Model",{"$f":"IF(dms_Model_Span>1,dms_Reset_final_year,0)","v":0},"dms_MultiYear_FinalYear_Result","dms_CRCP_FinalYear_Result"]
[]
[null,"Multi Year ABC RIN?",{"$f":"IF(dms_MultiYear_Flag=1,\"yes\",\"no\")","v":"yes"},"dms_MultiYear_ABC_RIN"]
[null,"Final year result for ABC multi year",{"$f":"IF(dms_MultiYear_Flag=1,C50,0)","v":"2021-22"}]
[]
[null,"EB RINS"]
[null,"Calendar Year for table 3.6 data",{"$f":"IFERROR(IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY),\"CRY not present\")","v":"2006-07"},"dms_0306_Year","=IF(dms_Segment=\"Transmission\",dms_Cal_Year_B4_CRY,CRY)"]
[null,"CA RINS"]
[null,"Find how many rows in tables 6.3 sustained interruptions?",null,null,"dms_060301_MaxRows only returns a valid value when cover sheet is attached to a CA file"]
[null,null,{"$f":"IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")","v":"not a CA"},null,"=IF(dms_Model<>\"CA\",\"not a CA\",\"Is a CA\")"]
[null,"dms_060301_Avg_Duration_Sustained_Int_Values present?",{"$f":"IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")","v":"no"},"dms_060301_checkvalue","=IFERROR(IF(INDEX(dms_060301_Avg_Duration_Sustained_Int_Values,1,1)<>\"\",\"yes\",\"no\"),\"no\")"]
[null,null,{"$f":"IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")","v":"no errors"},null,"=IF(AND(dms_Model=\"CA\",(dms_060301_checkvalue=\"no\")),\"error - NR not present\",\"no errors\")"]
[null,"Table 6.3.1 - last row reference",{"$f":"IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")","v":"not a CA"},"dms_060301_LastRow","=IFERROR(IF(dms_Model=\"CA\",LOOKUP(2,1/(dms_060301_Avg_Duration_Sustained_Int_Values<>\"\"),(ROW(dms_060301_Avg_Duration_Sustained_Int_Values))),\"not a CA\"),\"6.3 not present\")"]
[null,"Table 6.3.1 - max number rows",{"$f":"IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")","v":"not a CA"},"dms_060301_MaxRows","=IFERROR(IF(dms_Model=\"CA\",(dms_060301_LastRow-15),\"not a CA\"),\"error\")"]
[null,"Table 6.6.3 - Public lighting repair - no. business days",{"$f":"INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"x"},"dms_663","=INDEX(dms_663_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"ARR or RESET RINS"]
[null,"How many rows in tables 6.1 or 6.7?  (leap year?)","insert dms_LeapYear NR if required",null,"'dms_LeapYear is used to determine dms_060701_Max_Rows BUT it is only found on worksheet 6.1 or 6.7 and the date value in the cell is used to determine whether it is a leap year"]
[null,"Is dms_LeapYear named range present?",{"$f":"IFERROR(IF(dms_LeapYear,\"yes\"),\"no\")","v":"no"}]
[null,"Table 6.7.1 - includes a leap year?",{"$f":"\nIFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\n\"dms_LeapYear not present\")","v":"dms_LeapYear not present"},"dms_LeapYear_Result","=IFERROR(IF(MONTH(DATE(YEAR(dms_LeapYear),2,29))=2,\"is a leap year\",\"not a leap year\"),\"dms_LeapYear not present\")"]
[null,"MaxRows if Reset and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)","v":1826},"dms_060701_Reset_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",1827,1826)",null,null,"number of days present in Reset RIN table"]
[null,"MaxRows if ARR and leap year",{"$f":"IF(dms_LeapYear_Result=\"is a leap year\",366,365)","v":365},"dms_060701_ARR_MaxRows","=IF(dms_LeapYear_Result=\"is a leap year\",366,365)",null,null,"number of days present in ARR RIN table"]
[null,"Table 6.7.1 - Max Rows (leap year/ non leap year)",{"$f":"IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))","v":"not a relevant RIN type"},"dms_060701_MaxRows","=IF(dms_Model=\"ARR\",dms_060701_ARR_MaxRows,IF(dms_Model=\"Reset\",dms_060701_Reset_MaxRows,\"not a relevant RIN type\"))"]
[null,"How many columns in 6.7?   (4 or 5 feeder categories)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",\"This NSP has only 4 feeder categories\",\"This NSP has 5 feeder categories\")","v":"This NSP has only 4 feeder categories"}]
[null,"Table 6.7.1 - Last column (# of feeder categories > 4)",{"$f":"IF(dms_FifthFeeder_flag_NSP=\"NO\",10,12)","v":10},"dms_060701_MaxCols","=IF(dms_FifthFeeder_flag_NSP=\"NO\",8,10)"]
[null,"Table 6.7.1 - Number of offset rows",{"$f":"IF(dms_Model=\"ARR\",15,9)","v":9},"dms_060701_OffsetRows","=IF(dms_Model=\"ARR\",15,9)"]
[null,"Start date for telephone answering in 6.1 or 6.7?",null,null,"Using 060101 as naming standard not 060701 for start dates"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Text",{"$f":"IF(dms_SingleYearModel=\"yes\",(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(PRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(PRCP_y4,4))))","v":"1-Jul-2006"},"dms_060101_StartDateTxt","=IF(SUM(dms_SingleYear_Model)>1,(CONCATENATE(IF(LEN(CRY)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRY,4))),(CONCATENATE(IF(LEN(CRCP_y4)=4,\"1-Jan-\",\"1-Jul-\"),LEFT(CRCP_y4,4))))"]
[null,"Table 6.1.1 and 6.7.1 - Start Date as Date Value",{"$f":"DATEVALUE(dms_060101_StartDateTxt)","v":38899},"dms_060101_StartDateVal","=DATEVALUE(dms_060701_StartDateTxt)"]
[null,"Does the NSP report MAIFI or MAIFIe",{"$f":"INDEX(dms_MAIFI_flag_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_MAIFI_Flag"]
[null,"ARRs"]
[null,"How many rows in table 6.8?","insert dms_060801_StartCell NR if required",null,"dms_060801_StartCell is only found on worksheet 6.8 and is used to determine the starting date for the date range"]
[null,"Is dms_060801_StartCell named range present?","yes","Must be present for ARRs","=IFERROR(IF((ROW(dms_060801_StartCell)-1)=1,\"yes\",\"yes\"),\"no\")"]
[null,"Table 6.8 - Number of offset rows",12,"dms_0608_OffsetRows","=IFERROR(IF(dms_Model=\"ARR\",(ROW(dms_060801_StartCell)-1),\"not an ARR\"),\"6.8 error\")"]
[null,"Table 6.8 - Last row","0","dms_0608_LastRow","=IFERROR(IF(dms_060801_StartCell<>\"\",IF(dms_Model=\"ARR\",(LOOKUP(2,1/(dms_060801_01_Values<>\"\"),(ROW(dms_060801_01_Values)))),\"not an ARR\"),0),\"0\")"]
[null,"Table 6.8 - MaxRows",{"$f":"IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")","v":"not an ARR"},"dms_060801_MaxRows","=IFERROR(IF(dms_Model=\"ARR\",(MAX(0,dms_0608_LastRow-dms_0608_OffsetRows)),\"not an ARR\"),\"0\")"]
[null,"TNSP RESET RINS"]
[null,"Table 7.9.4 only appears in TNSPs Reset RIN"]
[null,"Table 7.9.4 - first year",{"$f":"LEFT(PRCP_y3,4)","v":"2016"},"dms_070904_Start_Year","=LEFT(PRCP_y3,4)"]
[]
[null,"MISC"]
[null,"Public lighting NSP?",{"$f":"INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_Public_Lighting","=INDEX(dms_Public_Lighting_List,MATCH(dms_TradingName,dms_TradingName_List))"]
[null,"CBD Feeder for this business",{"$f":"INDEX(dms_CBD_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"YES"},"dms_CBD_flag_NSP"]
[null,"Urban Feeder for this business",{"$f":"INDEX(dms_Urban_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"YES"},"dms_Urban_flag_NSP"]
[null,"Short rural Feeder for this business",{"$f":"INDEX(dms_ShortRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"YES"},"dms_ShortRural_flag_NSP"]
[null,"Long rural Feeder for this business",{"$f":"INDEX(dms_LongRural_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"YES"},"dms_LongRural_flag_NSP"]
[null,"Fifth Feeder Category (eg. TasNetworks (D))",{"$f":"INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))","v":"NO"},"dms_FifthFeeder_flag_NSP","=INDEX(dms_FeederType_5_flag,MATCH(dms_TradingName,dms_TradingName_List))"]
[]
[null,"DISCARD FILES"]
[null,"discard this record?","NO","dms_DISCARD","If record is to be discarded from DB set this flag to YES"]
[]
[null,"SUBSET FILES"]
[null,"Is this Submission File a Subset File","NO","dms_Partial"]
[]
[]
[null,"REGULATORY YEARS FOR MULTI RYE SUBMISSIONS"]
[null,"Multiple RYE flag","NO","dms_Multi_RYE_flag"]
[null,null,"Manually specify RYE","Named ranges to apply"]
[null,null,2013,"dms_RYE_01"]
[null,null,2014,"dms_RYE_02"]
[null,null,2015,"dms_RYE_03"]
[null,null,2016,"dms_RYE_04"]
[null,null,2017,"dms_RYE_05"]
[null,null,2018,"dms_RYE_06"]
[null,null,2019,"dms_RYE_07"]
[null,null,2020,"dms_RYE_08"]
[null,null,2021,"dms_RYE_09"]
[null,null,2022,"dms_RYE_10"]
[null,null,2023,"dms_RYE_11"]
[null,null,2024,"dms_RYE_12"]